The Discounted Cash Flow (DCF) valuation of Kilroy Realty Corp (KRC) is 45.78 USD. With the latest stock price at 37.27 USD, the upside of Kilroy Realty Corp based on DCF is 22.8%.
Based on the latest price of 37.27 USD and our DCF valuation, Kilroy Realty Corp (KRC) is a buy. buying KRC stocks now will result in a potential gain of 22.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.0% | 5.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.72 - 519.62 | 45.78 |
| Upside | -76.6% - 1294.2% | 22.8% |