Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: XEL stock price vs BDN: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at BDN's multiple
Needs BDN P/E.
Implied fair value · at XEL's multiple
Needs EPS (TTM) is negative, XEL P/E.
Live quote
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: XEL FY 2018 (ended Dec 31, 2018) · BDN FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
Xcel Energy Inc. · implied price per share
Bear
$6.75
Base
$7.94
Bull
$9.13
BRANDYWINE REALTY TRUST · implied price per share
Bear
$0.11
Base
$0.13
Bull
$0.15
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
1.41x
3.23x
Net debt / EBITDA
Leverage against operating earnings
7.38x
8.84x
Cash and equivalents
Liquid reserves on the balance sheet
$129.00M
$34.65M
Total debt
Interest-bearing obligations outstanding
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.
NEXTERA ENERGY INC
XEL vs NEE
Duke Energy Corporation
XEL vs DUK
SOUTHERN CO
XEL vs SO
AMERICAN ELECTRIC POWER CO INC
XEL vs AEP
DOMINION ENERGY, INC
XEL vs D
EDISON INTERNATIONAL
XEL vs EIX
BXP, Inc.
XEL vs BXP
HIGHWOODS PROPERTIES, INC.
XEL vs HIW
KILROY REALTY CORP
XEL vs KRC
SL GREEN REALTY CORP
XEL vs SLG
VORNADO REALTY TRUST
XEL vs VNO
$33.38B
$2.56B
Live quote
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.
