Brandywine Realty Trust (BDN)vsBoston Properties Inc (BXP)
BDN
Brandywine Realty Trust
$3.11
0.00%
REAL ESTATE · Cap: $540.24M
BXP
Boston Properties Inc
$59.43
-0.05%
REAL ESTATE · Cap: $10.53B
Smart Verdict
WallStSmart Research — data-driven comparison
Boston Properties Inc generates 631% more annual revenue ($3.20B vs $437.50M). BXP leads profitability with a 9.9% profit margin vs -45.7%. BDN appears more attractively valued with a PEG of 1.97. BXP earns a higher WallStSmart Score of 65/100 (C+).
BDN
Buy55
out of 100
Grade: C-
BXP
Buy65
out of 100
Grade: C+
Intrinsic Value Comparison
Multi-model valuation · Graham Formula
Margin of Safety
+82.2%
Fair Value
$17.25
Current Price
$3.11
$14.14 discount
Margin of Safety
+55.4%
Fair Value
$138.62
Current Price
$59.43
$79.19 discount
Key Strengths & Concerns
Side-by-side fundamental analysis
Key Strengths
Reasonable price relative to book value
Earnings expanding 551.0% YoY
Earnings expanding 65.5% YoY
Reasonable price relative to book value
Strong operational efficiency at 29.2%
Areas to Watch
Expensive relative to growth rate
Smaller company, higher risk/reward
Operating margin of 3.9%
ROE of -23.1% — below average capital efficiency
Expensive relative to growth rate
Moderate valuation
ROE of 5.5% — below average capital efficiency
Weak financial health signals
Comparative Analysis Report
WallStSmart ResearchBull Case : BDN
The strongest argument for BDN centers on Price/Book, EPS Growth.
Bull Case : BXP
The strongest argument for BXP centers on EPS Growth, Price/Book, Operating Margin.
Bear Case : BDN
The primary concerns for BDN are PEG Ratio, Market Cap, Operating Margin.
Bear Case : BXP
The primary concerns for BXP are PEG Ratio, P/E Ratio, Return on Equity. Debt-to-equity of 3.37 is elevated, increasing financial risk.
Key Dynamics to Monitor
BDN profiles as a turnaround stock while BXP is a value play — different risk/reward profiles.
BDN carries more volatility with a beta of 1.26 — expect wider price swings.
BDN is growing revenue faster at 6.3% — sustainability is the question.
BDN generates stronger free cash flow (-8M), providing more financial flexibility.
Bottom Line
BXP scores higher overall (65/100 vs 55/100). BDN offers better value entry with a 82.2% margin of safety. Both earn "Buy" and "Buy" ratings respectively — the choice depends on your investment horizon and risk tolerance.
This analysis is generated from publicly available financial data. Not financial advice.
Brandywine Realty Trust
REAL ESTATE · REIT - OFFICE · USA
Brandywine Realty Trust (NYSE: BDN) is one of the largest publicly traded, full-service integrated real estate companies in the United States with a primary focus on the Philadelphia, Austin and Washington, DC markets.
Boston Properties Inc
REAL ESTATE · REIT - OFFICE · USA
Boston Properties, Inc. is a publicly traded real estate investment trust that invests in office buildings in Boston, Los Angeles, New York City, San Francisco, and Washington, D.C.
Visit Website →Compare with Other REIT - OFFICE Stocks
Want to dig deeper into these stocks?