The Discounted Cash Flow (DCF) valuation of Kilroy Realty Corp (KRC) is (19.53) USD. With the latest stock price at 41.75 USD, the upside of Kilroy Realty Corp based on DCF is -146.8%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.6% | 6.3% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.8% |
| Fair Price | (27.47) - 125.97 | (19.53) |
| Upside | -165.8% - 201.7% | -146.8% |