KRC
Kilroy Realty Corp
Price:  
34.55 
USD
Volume:  
1,255,644
United States | Equity Real Estate Investment Trusts (REITs)

KRC DCF Valuation - Growth Exit 5Y

-82.8 %
Upside

What is the DCF valuation of KRC?

The Discounted Cash Flow (DCF) valuation of Kilroy Realty Corp (KRC) is 5.93 USD. With the latest stock price at 34.55 USD, the upside of Kilroy Realty Corp based on DCF is -82.8%.

Is KRC a buy or a sell?

Based on the latest price of 34.55 USD and our DCF valuation, Kilroy Realty Corp (KRC) is a sell. Selling KRC stocks now will result in a potential gain of 82.8%.

Range Selected
WACC / Discount Rate5.3% - 7.8%6.5%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(5.34) - 191.155.93
Upside-115.5% - 453.3%-82.8%
34.55 USD
Stock Price
5.93 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

KRC DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue1,1361,1041,1261,2241,2811,361
% Growth
1%-3%2%9%5%6%
Cost of goods sold(364)(336)(326)(336)(335)(338)
% of Revenue32%30%29%27%26%25%
Selling, G&A expenses(81)(79)(80)(87)(91)(97)
% of Revenue7%7%7%7%7%7%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(458)(445)(454)(493)(516)(549)
% of Revenue40%40%40%40%40%40%
Tax expense0(66)(72)(83)(92)(102)
Tax rate0%27%27%27%27%27%
Net profit233178194224248276
% Margin21%16%17%18%19%20%