COMP <GO>
BN vs PDM // EV/EBITDA & P/E VALUATION
Brookfield Corporation Class A Limited Voting Shares (NYSE) VS. Piedmont Realty Trust Inc. (Class A) (NYSE) • 15-METRIC TALLY: BN 6
— PDM 2
■ METRIC PARITY
LAST: $39.50 (+2.62%) • MKT CAP: $96.80B
valuation
21.0x
LAST: $9.51 (+3.60%) • MKT CAP: $1.18B
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BN VS. PDM)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BN | PDM | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 9.90% | -5.60% | +15.50 | BN | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 21.0x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 2.21% | 11.94% | -9.73 | PDM | /fcf-yield <GO> |
| Operating Margin | 13.90% | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | 10.90% | -14.80% | +25.70 | BN | /net-margins <GO> |
| Revenue Growth (YoY) | -1.10% | -0.90% | -0.20 | PDM | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 3.40% | 2.62% | +0.78 | BN | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 3.74 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 3/9 | +4.00 | BN | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 65.1 | 58.2 | +6.88 | BN | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | 0.88 | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 30.5x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $96.80B | $1.18B | $95.63B | BN | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BN REV | PDM REV | BN GROSS % | PDM GROSS % | BN FCF | PDM FCF |
|---|---|---|---|---|---|---|
| FY 2025 | — | $565.0M | — | — | — | $140.6M |
| FY 2024 | — | $570.3M | — | — | — | $198.1M |
| FY 2023 | — | $577.8M | — | — | — | $210.1M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BN // BETA 0.88
PDM // BETA —