Brandywine Realty Trust (BDN)vsKilroy Realty Corp (KRC)
BDN
Brandywine Realty Trust
$2.69
-3.24%
REAL ESTATE · Cap: $604.52M
KRC
Kilroy Realty Corp
$28.48
-0.52%
REAL ESTATE · Cap: $3.43B
Smart Verdict
WallStSmart Research — data-driven comparison
Kilroy Realty Corp generates 176% more annual revenue ($1.11B vs $403.56M). KRC leads profitability with a 24.8% profit margin vs -46.1%. KRC appears more attractively valued with a PEG of 1.82. BDN earns a higher WallStSmart Score of 62/100 (C+).
BDN
Buy62
out of 100
Grade: C+
KRC
Buy60
out of 100
Grade: C
Intrinsic Value Comparison
Multi-model valuation · Graham Formula
Intrinsic value data unavailable for BDN.
Margin of Safety
-104.2%
Fair Value
$15.78
Current Price
$28.48
$12.70 premium
Key Strengths & Concerns
Side-by-side fundamental analysis
Key Strengths
Reasonable price relative to book value
15.7% revenue growth
Reasonable price relative to book value
Keeps 25 of every $100 in revenue as profit
Attractively priced relative to earnings
Strong operational efficiency at 23.2%
Areas to Watch
Expensive relative to growth rate
Smaller company, higher risk/reward
ROE of -19.1% — below average capital efficiency
Currently unprofitable
Expensive relative to growth rate
ROE of 5.4% — below average capital efficiency
Revenue declined 5.0%
Earnings declined 79.0%
Comparative Analysis Report
WallStSmart ResearchBull Case : BDN
The strongest argument for BDN centers on Price/Book, Revenue Growth. Revenue growth of 15.7% demonstrates continued momentum.
Bull Case : KRC
The strongest argument for KRC centers on Price/Book, Profit Margin, P/E Ratio. Profitability is solid with margins at 24.8% and operating margin at 23.2%.
Bear Case : BDN
The primary concerns for BDN are PEG Ratio, Market Cap, Return on Equity.
Bear Case : KRC
The primary concerns for KRC are PEG Ratio, Return on Equity, Revenue Growth.
Key Dynamics to Monitor
BDN profiles as a growth stock while KRC is a declining play — different risk/reward profiles.
BDN carries more volatility with a beta of 1.28 — expect wider price swings.
BDN is growing revenue faster at 15.7% — sustainability is the question.
BDN generates stronger free cash flow (19M), providing more financial flexibility.
Bottom Line
BDN scores higher overall (62/100 vs 60/100) and 15.7% revenue growth. 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.
Kilroy Realty Corp
REAL ESTATE · REIT - OFFICE · USA
Kilroy Realty Corporation (NYSE: KRC, the?
Visit Website →Compare with Other REIT - OFFICE Stocks
Want to dig deeper into these stocks?