The Discounted Cash Flow (DCF) valuation of Kilroy Realty Corp (KRC) is 5.31 USD. With the latest stock price at 34.31 USD, the upside of Kilroy Realty Corp based on DCF is -84.5%.
Based on the latest price of 34.31 USD and our DCF valuation, Kilroy Realty Corp (KRC) is a sell. selling KRC stocks now will result in a potential gain of 84.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.9% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (5.43) - 176.38 | 5.31 |
| Upside | -115.8% - 414.1% | -84.5% |