Dashboard › Real Underwriting Cases › Brandywine Realty Trust

Brandywine Realty Trust · BDN

PUBLIC DATA CASEHYPOTHETICAL INVESTMENT TERMSHOLD
Items
13
Complete
2
In progress
5
Not started
4
Issues identified
2
Unresolved HIGH priority
6
Status reflects work actually done on this case: historical financials were verified against the filings; other items are open questions an investment team would pursue. ANALYST PROJECTION notes are not facts.

Financial

ItemStatusPriorityNotes / findingsOpen questionSourceDate
Historical financials tied to filingsCompleteHighAll 98 numeric inputs verified against the FY2025 10-K and Q2-2026 10-Q text; calculated NOI equals company-reported NOI in FY2023–FY2025.—scripts/real_cases.py2026-10-07
Interest expense trajectoryIssue IdentifiedHighH1-2026 interest expense $82.8M vs $64.2M (+29%) as 8.3–8.9% notes replaced 4% debt and capitalized interest fell.Where does LTM coverage of 1.7x trough as the 2027–28 notes refinance?10-Q Q2-20262026-10-07
Capex, leasing costs and distributionsIn ProgressHighCapex + leasing costs were $126M in FY2025 (26% of revenue); distributions $93M in FY2025, $28M in H1-2026.How much capex is discretionary once developments complete?10-K FY2025 Cash flow2026-10-07

Debt

ItemStatusPriorityNotes / findingsOpen questionSourceDate
Maturity wall: $849M in 2027, $350M in 2028, $900M in 2029Issue IdentifiedHighRevolver ($149M drawn), $250M term loan and 3.95% notes ($450M) fall due in 2027; revolver extended to 2026-12-30.Can the company refinance $0.8–1.2B of 2027–28 maturities at current coverage?10-Q Q2-2026 Note 72026-10-07
Covenant headroom and secured-debt basketIn ProgressHighCredit agreement caps secured debt at 40% of asset value; secured debt is $147M today and $547M with the hypothetical loan.Is the loan permitted under all indentures (negative pledge / secured-debt caps)?10-K FY2025 Note 82026-10-07
Rating-linked coupon step-upsCompleteLow8.30% 2028 notes carry coupon adjustments after Ba1 / BB+ downgrades.—10-K FY2025 Note 8 footnote (h)2026-10-07

Legal

ItemStatusPriorityNotes / findingsOpen questionSourceDate
Liens, guarantees and structural subordinationNot StartedMediumNotes are guaranteed by the Parent; property-level debt is secured by specific assets.Does the pledged pool sit in a bankruptcy-remote SPE?10-K FY2025 Note 82026-10-07
Joint-venture and ground-lease constraintsNot StartedLow$336.9M of unconsolidated JV investments (equity-method book value).Are JV interests pledgeable or structurally subordinated?10-Q Q2-20262026-10-07

Asset / Real Estate

ItemStatusPriorityNotes / findingsOpen questionSourceDate
Independent appraisal of the pledged poolNot StartedHighValue is NOT disclosed; model uses LTM NOI ÷ 7.5% cap rate + book CIP, land and JV investments. Company states covenant compliance, implying cap rate ≤ ~7.8%.Third-party appraisals and cap-rate evidence for Philadelphia / Austin office?Analyst assumption2026-10-07
Occupancy, rollover and NOI by propertyIn ProgressHighCore occupancy 88.3% at 2025-12-31 (87.8% prior year).Lease expiry ladder and mark-to-market on the pledged pool?10-K FY2025 MD&A2026-10-07
Assets held for sale ($232.9M)In ProgressMediumReclassified at 2026-06-30; proceeds expected to repay debt (base case assumes $200M net in period 1).Pricing, buyer, timing; effect on NOI?10-Q Q2-2026 Balance sheet2026-10-07

Commercial

ItemStatusPriorityNotes / findingsOpen questionSourceDate
Office market conditions (Philadelphia, Austin)In ProgressMediumImpairments of $63.4M (FY2025) and $11.9M (H1-2026) signal continued value pressure.Is the impairment cycle over?10-K FY2025, 10-Q Q2-20262026-10-07
Macro sensitivity: SOFR and credit spreadsNot StartedLowNew loan is floating (S+525, 1% floor).—Analyst2026-10-07