← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Sep 1, 2026

BRANDYWINE REALTY TRUST (BDN)

Financial Services • NYSE

$3.06

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

17.0/100

POOR BUSINESS

BRANDYWINE REALTY TRUST (BDN) scores 17/100 — concerning metrics indicating significant structural or financial risks.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full BDN quality analysis & detailed breakdown

VALUATION SIGNAL

MARGIN OF SAFETY

Is this stock cheap or expensive relative to what the business has historically generated for owners?

Margin of Safety unavailable — insufficient data for the owner-earnings DCF.

BRINA GAP ↗

Is the market underestimating or overestimating what this business is capable of going forward?

-54.3%

Market Overestimates

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full BDN valuation analysis · → View full BDN Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-24.5%)

Debt-to-Equity (Solvency Risk):CRITICAL (3.59x)

Operating Margin (Operational Efficiency):CRITICAL (2.7%)

Return on Capital (Capital Efficiency):CRITICAL (0.2%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

BRANDYWINE REALTY TRUST (BDN) stock report — Zyberno Score 17/100 (POOR BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, BRANDYWINE REALTY TRUST (BDN) shows a Brina Gap of -54.3%, which weakens the case: based on the company's ROIC (0.2%) and reinvestment rate (-1,808.4%), the business can fundamentally grow at -4.3% — but the current enterprise value implies the market expects 50.0%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:3.06

Market Cap:$531.70M

Valuation Multiples (3)

P/B Ratio:0.72x

P/S Ratio:1.09x

Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$3.88B

Ev Ebitda Ratio:19.98x

Price Action & Momentum (3)

12-1 Momentum:

-20.3% (24th pctile)

📈 Click to view full BDN Momentum analysis →

Momentum Percentile:24 / 100

% of 52-Week High:66.1%

B. Profitability Assessment

Return Metrics (7)

ROE:

-24.5%

📊 Click to view full BDN ROE analysis →

ROA:-5.8%

Roic:

0.2%

📊 Click to view full BDN ROIC analysis →

Reinvestment Rate:-1,808.4%

Fundamental Growth Rate (g):-4.3%

Market-Implied Growth Rate:50.0%

Brina Gap:

-54.3%

☷ Click to view full BDN Brina Gap analysis →

Margin Analysis (3)

Operating Margin Ttm:2.7%

Net Margin Ttm:-40.8%

Ebitda Margin:39.7%

TTM Performance (3)

Gross Margin Ttm:61.3%

Operating Margin Ttm:2.7%

Net Margin Ttm:-40.8%

Yield Metrics (2)

Earnings Yield:-$37.58

Dividend Yield:13.0%

C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):

-0.11

📊 Click to view full BDN Earnings Surprise analysis →

EPS Surprise vs Expected:-22.4%

Latest Earnings Filed:2026-05-01

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-1.1%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):97.4%

Cash Flow Growth (Linear) (1)

Operating Cash Flow Growth Rate (Linear):-19.1%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):-27.5%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.01x

Quick Ratio:0.01x

Cash Ratio:0.01x

Leverage Analysis (3)

Debt To Equity Ttm:3.59x

Debt-to-Equity Ratio:3.59x

Debt To Ebitda:17.43x

Coverage Ratios (1)

Times Interest Earned:-999.00

Capital Structure (4)

Working Capital:-2,812,452,000.00

Cash And Cash Equivalents:36,203,000.00

Long Term Debt:$2.62B

Net Debt:$3.35B

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $489.94M

Linear Growth: -1.1%

📊 Click to view full BDN Revenue analysis & methodology →

Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

Gross profit TTM: $300.32M

Linear Growth: -1.4%

📊 Click to view full BDN Gross Profit analysis & methodology →

Operating income TTM: $13.01M

Linear Growth: -27.5%

📊 Click to view full BDN Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: -$199.86M

Linear Growth: 97.4%

📊 Click to view full BDN Net Income analysis & methodology →

Income Before Tax:-$200.50M

Ebitda Ttm:194,314,000.00

Operating Expenses (5)

Operating Expenses:306,078,000.00

R And D Expense:0.00

Sga Expense:36,896,000.00

Income Tax Expense:$114.00K

Interest Expense:0.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%

Sga To Revenue Percentage:29.1%

Ebitda Margin:39.7%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$3.59B

Current Assets:$36.20M

Ppe Net:0.00

Goodwill:0.00

Intangible Assets:$20.74M

Liability Structure (4)

Total Liabilities:2,848,655,000.00

Current Liabilities:2,848,655,000.00

Long Term Debt:$2.62B

Short Term Debt:$765.00M

Equity & Capital (3)

Equity:$739.19M

Retained Earnings:$0.00

Common Stock:400,000,000.00

Working Capital Items (3)

Accounts Receivable:23,370,000.00

Inventory:0.00

Accounts Payable:141,933,000.00

Special Items (2)

Contract Liabilities:20,852,000.00

Stock Based Compensation:5,226,000.00

C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $120.59M

Linear Growth: -19.1%

$0.00

Investment Activities (1)

Investing Cash Flow:-$54.20M

Financing Activities (3)

Financing Cash Flow:$47.99M

Dividends Paid Ttm:68,933,000.00

Stock Repurchase:2,163,000.00

Capital Transactions (3)

Common Stock Issuance:0.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:181,306,000.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-1.15

Eps diluted TTM: -$1.15

Linear Growth: 87.7%

📊 Click to view full BDN EPS analysis & methodology →

Earnings Per Share Ttm:-$1.15

Revenue & Cash Per Share (2)

Sales Per Share Ttm:2.82

Operating Cash Flow Per Share:$0.67

Book Value & Capital (2)

Book Value Per Share:$4.25

Cash Per Share:0.21

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.14x

Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:20.96x

Days Sales Outstanding Ttm:17.41

Inventory Management (2)

Inventory Turnover Ttm:-999.00x

Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:105.74

Cash Conversion Cycle:-1,087.33

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:0.00

Quality Score:30.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:-1,808.4%

Fundamental Growth Rate (g):-4.3%

Market-Implied Growth Rate:50.0%

Brina Gap:

-54.3%

☷ Click to view full BDN Brina Gap analysis →

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):-1.1%

Net Income Growth Rate (Linear):97.4%

Operating Income Growth Rate (Linear):-27.5%

Cash Flow Growth Rates (1)

Operating Cash Flow Growth Rate (Linear):-19.1%

Other Growth Rates (2)

Gross Profit Growth Rate (Linear):-1.4%

Book Value Growth Rate (Linear):-19.6%

C. Company Profile & Context

Corporate Information (6)

Symbol:BDN

Company Name:BRANDYWINE REALTY TRUST

Sector:Financial Services

Industry:Real Estate

Exchange:NYSE

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:low

Volume Category:N/A

Share Structure (3)

Shares Outstanding:173.76M

Shares Outstanding Basic:173.76M

Shares Outstanding Diluted:173.76M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-09-01 20:10:41 UTC

Data Timestamp:2026-09-01T20:10:41.473333