The Discounted Cash Flow (DCF) valuation of Brandywine Realty Trust (BDN) is (18.59) USD. With the latest stock price at 5.69 USD, the upside of Brandywine Realty Trust based on DCF is -426.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 11.6% | 8.4% |
| Long-term Growth Rate | 3.0% - 4.9% | 3.9% |
| Fair Price | (108.83) - (15.96) | (18.59) |
| Upside | -2012.7% - -380.4% | -426.7% |