Brandywine Realty Trust (BDN)vsKilroy Realty Corp (KRC)
BDN
Brandywine Realty Trust
$3.11
0.00%
REAL ESTATE · Cap: $540.24M
KRC
Kilroy Realty Corp
$34.90
+0.95%
REAL ESTATE · Cap: $4.06B
Smart Verdict
WallStSmart Research — data-driven comparison
Kilroy Realty Corp generates 154% more annual revenue ($1.11B vs $437.50M). KRC leads profitability with a 19.6% profit margin vs -45.7%. KRC appears more attractively valued with a PEG of 1.82. KRC earns a higher WallStSmart Score of 56/100 (C).
BDN
Buy55
out of 100
Grade: C-
KRC
Buy56
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
+50.8%
Fair Value
$65.50
Current Price
$34.90
$30.60 discount
Key Strengths & Concerns
Side-by-side fundamental analysis
Key Strengths
Reasonable price relative to book value
Earnings expanding 551.0% YoY
Reasonable price relative to book value
Strong operational efficiency at 22.5%
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
ROE of 4.4% — below average capital efficiency
Revenue declined 0.3%
Earnings declined 79.0%
Comparative Analysis Report
WallStSmart ResearchBull Case : BDN
The strongest argument for BDN centers on Price/Book, EPS Growth.
Bull Case : KRC
The strongest argument for KRC centers on Price/Book, Operating Margin. Profitability is solid with margins at 19.6% and operating margin at 22.5%.
Bear Case : BDN
The primary concerns for BDN are PEG Ratio, Market Cap, Operating Margin.
Bear Case : KRC
The primary concerns for KRC are PEG Ratio, Return on Equity, Revenue Growth.
Key Dynamics to Monitor
BDN profiles as a turnaround stock while KRC is a declining 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.
KRC generates stronger free cash flow (18M), providing more financial flexibility.
Bottom Line
KRC scores higher overall (56/100 vs 55/100), backed by strong 19.6% margins. 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.
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?