Brandywine Realty Trust
$3.07B- Market cap
- $541.98M
- Debt
- +$2.56B
- Cash
- −$32.28M
Capital structure 17% equity / 83% debt · EV / Revenue 6.33x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: BDN stock price at discount vs OII $3.12 current versus $5.13 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at OII's multiple
Implied fair value · at BDN's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: BDN FY 2025 (ended Dec 31, 2025) · OII FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 17% equity / 83% debt · EV / Revenue 6.33x
Capital structure 91% equity / 9% debt · EV / Revenue 1.76x · EV / EBITDA 11.55x
OII carries the larger enterprise value at $4.91B against $3.07B; OII trades on the lower EV / Revenue multiple (1.76x vs 6.33x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
BRANDYWINE REALTY TRUST · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
OCEANEERING INTERNATIONAL INC · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
3.23x
0.46x
Net debt / EBITDA
Leverage against operating earnings
-61.62x
-0.49x
Cash and equivalents
Liquid reserves on the balance sheet
$32.28M
$695.87M
Total debt
Interest-bearing obligations outstanding
$2.56B
$487.42M
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
BXP, Inc.
BDN vs BXP
HIGHWOODS PROPERTIES, INC.
BDN vs HIW
KILROY REALTY CORP
BDN vs KRC
SL GREEN REALTY CORP
BDN vs SLG
VORNADO REALTY TRUST
BDN vs VNO
HELIX ENERGY SOLUTIONS GROUP INC
BDN vs HLX
Baker Hughes Co
BDN vs BKR
NOV Inc.
BDN vs NOV
Helmerich & Payne, Inc.
BDN vs HP
NABORS INDUSTRIES LTD
BDN vs NBR
Transocean Ltd.
BDN vs RIG
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.