Backtest Dashboard
Data Audit: BDN 3 ERRORS
Brandywine Realty Trust · (geen sector) · Equity REIT ← Terug naar screener
Verifieer tegen externe bronnen
Klik onderstaande links om handmatig te valideren tegen officiële documenten.
Gedetecteerde data-issues
| Sev | Field | Source | Waarde | Reden |
|---|---|---|---|---|
| ERROR | net_debt_ebitda |
no_consensus | 13 | no consensus: reitnotes=3.73, stockanalysis=13, eodhd=18.6 |
| ERROR | roe |
eodhd_vs_stockanalysis | -0.226 vs -0.0689 | 2-way mismatch (eodhd=-0.226 vs stockanalysis=-0.0689, Δ=70%) |
| ERROR | roa |
eodhd_vs_stockanalysis | -0.05 vs 0.0049 | 2-way mismatch (eodhd=-0.05 vs stockanalysis=0.0049, Δ=110%) |
| WARN | interest_coverage |
eodhd_vs_stockanalysis | 0.983 vs 1.42 | 2-way mismatch (eodhd=0.983 vs stockanalysis=1.42, Δ=31%) |
| WARN | ebitda_millions |
eodhd_vs_stockanalysis | 138 vs 198 | 2-way mismatch (eodhd=138 vs stockanalysis=198, Δ=31%) |
3-source triangulation: REITnotes vs EODHD vs Stockanalysis
Voor velden die in meerdere bronnen voorkomen. Als 2/3 sources overeenkomen en 1 wijkt af → die 1 is waarschijnlijk fout. EODHD trekt direct uit SEC XBRL, stockanalysis ook uit GAAP-rapportering, REITnotes is een scrape.
| Veld | REITnotes | EODHD (annual) | Stockanalysis (FY) | Consensus? |
|---|---|---|---|---|
| Debt / Equity | 3.52 | 3.52 | - | ✓ consistent |
| Interest Coverage (EBITDA/Interest) | - | 0.98 | 1.29 | ⚡ Δ 24% |
| Debt / EBITDA | 3.73 | 18.56 | - | ⚠ Δ 80% |
| EBITDA ($M) | - | 137.75 | 192.12 | ⚡ Δ 28% |
| ROE (%) | - | -22.64 | - | — |
| ROA (%) | - | -5.00 | - | — |
| Market Cap ($B) | - | 0.54 | - | — |
Legenda: ✓ consistent (Δ<20%) — alle bronnen eens; ⚡ warning (Δ<50%) — kleinere mismatch; ⚠ error (Δ>50%) — minimaal één source is fout.
REITnotes (scrape)
symbol |
BDN |
name |
Brandywine Realty Trust |
sector |
|
reit_type |
Equity REIT |
market_cap_cat |
Mid-Cap |
score_a |
9.5 |
score_b |
9.5 |
score_c |
6.3 |
score_d |
10 |
score_e |
3 |
total_score |
8.13 |
rating |
Kopen |
dividend_yield |
17.4 |
payout_ratio |
0.2667 |
p_ffo |
3.841 |
ffo_type |
Core FFO |
net_debt_ebitda |
3.731 |
reitrating |
4.3 |
occupancy |
86 |
debt_to_equity |
3.517 |
shares_outstanding |
1.737e+08 |
exchange |
NYSE |
ipo_date |
1986-07-24 |
EODHD valuation snapshot (live)
symbol |
BDN.US |
market_cap |
5.385e+08 |
peg_ratio |
1.969 |
pb_ratio |
0.7239 |
ps_ratio |
1.231 |
ev_revenue |
6.412 |
ev_ebitda |
24.15 |
dividend_yield |
0.1275 |
roe_ttm |
-0.2308 |
roa_ttm |
0.0053 |
operating_margin_ttm |
0.039 |
profit_margin |
-0.4568 |
revenue_ttm |
4.375e+08 |
ebitda_val |
1.896e+08 |
book_value |
4.227 |
sector |
Real Estate |
industry |
REIT - Office |
updated_at |
2026-05-31 03:00:30 |
Stockanalysis.com (3rd source — GAAP, multi-year)
| Veld | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
revenue |
$490M | $484M | $506M | $515M | $506M |
operating_income |
6.82 | 17.41 | 52.58 | -30.53 | 94.05 |
ebitda |
$192M | $198M | $233M | $162M | $270M |
ebit |
6.82 | 17.41 | 52.58 | -30.53 | 94.05 |
net_income |
$-201M | $-179M | $-197M | $-197M | 53.37 |
interest_expense |
$149M | $140M | $121M | 99.83 | 71.86 |
depreciation_amortization |
$181M | $176M | $178M | $189M | $178M |
free_cash_flow |
7.21 | 3.31 | 51.37 | 13.07 | -57.15 |
debt_to_equity |
- | 3.23 | - | - | - |
debt_to_ebitda |
- | 13.02 | - | - | - |
net_debt_to_ebitda |
- | 12.85 | - | - | - |
roe |
- | -6.89% | - | - | - |
roa |
- | 0.49% | - | - | - |
ebitda_margin |
39.21% | 40.92% | 46.16% | 31.40% | 53.32% |
dividend_yield |
- | 18.37% | - | - | - |
payout_ratio_gaap |
- | -51.83% | - | - | - |
market_cap |
- | $507M | - | - | - |
⚠ Stockanalysis Payout Ratio (GAAP basis) is misleidend voor REITs — kan >100% staan terwijl AFFO-payout gezond is. Voor REIT-payout: zie REITnotes kolom.
EODHD fundamentals_annual (laatste 3 fiscaaljaren)
| Veld | 2025-12-31 filed 2026-02-23 | 2024-12-31 filed 2025-02-27 | 2023-12-31 filed 2024-02-22 |
|---|---|---|---|
total_revenue |
$484.5M | $505.5M | $514.7M |
operating_income |
$80.8M | $54.9M | $-21.6M |
ebitda |
$137.7M | $103.0M | $91.3M |
net_income |
$-179.5M | $-195.9M | $-196.8M |
interest_expense |
$140.1M | $121.3M | $99.8M |
total_assets |
$3586.2M | $3492.2M | $3732.4M |
total_liab |
$2788.4M | $2447.6M | $2408.3M |
total_equity |
$792.7M | $1038.6M | $1324.2M |
long_term_debt |
$2556.9M | $2212.8M | $2138.8M |
net_debt |
$2548.3M | $2146.1M | $2080.5M |
debt_to_equity |
3.52 | 2.36 | 1.82 |
roe |
-0.23 | -0.19 | -0.15 |
roa |
-0.05 | -0.06 | -0.05 |
gross_margin |
-0.11 | 0.63 | 0.63 |
operating_margin |
0.17 | 0.11 | -0.04 |
asset_growth |
0.03 | -0.06 | -0.04 |
Koersgegevens (EODHD prices)
| Eerste prijs in DB | 2014-01-02 |
| Laatste prijs (2026-06-04) | $3.12 |
| Prijs 3 jaar geleden | $2.79 |
| Prijs 5 jaar geleden | $8.45 |
| 52w high | $4.24 |
| 3Y total return | +12.0% |
| 5Y total return | -63.1% |
QM technische status
ffo_score |
8.13 |
ffo_pass |
1 |
div_yield_calc |
0.0842 |
yield_pass |
0 |
volatility |
0.356 |
vol_pass |
0 |
trend_pass |
0 |
price |
3.12 |
ma40 |
3.14 |
momentum |
-0.221 |
computed_at |
2026-06-04 22:00:32 |
pct_from_ath |
-64.8 |
years_listed |
12.4 |
market_cap |
5.42e+08 |
dilution_3y |
0.964 |
Audit checklist: bij verdenking van data-fouten, controleer (1) de laatste 10-K op SEC EDGAR voor revenue/ebitda/debt cijfers, (2) de IR-page voor FFO/AFFO/payout, (3) de current market cap op Yahoo. EODHD jaarcijfers komen direct uit SEC filings; REITnotes voor REIT-specifieke metrics is een onafhankelijke scrape die fouten kan bevatten.