KRC
Kilroy Realty Corp
Price:  
34.55 
USD
Volume:  
1,255,644.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KRC Fair Value

-37.58 %
Upside

What is the fair value of KRC?

As of 2025-07-08, the Fair Value of Kilroy Realty Corp (KRC) is 21.56 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 34.55 USD, the upside of Kilroy Realty Corp is -37.58%.

Is KRC a good investment?

With the market price of 34.55 USD and our fair value calculation, Kilroy Realty Corp (KRC) is not a good investment. Investing in KRC stocks now will result in a potential loss of 37.58%.

34.55 USD
Stock Price
21.56 USD
Fair Price
FAIR VALUE CALCULATION

KRC Fair Value

Peter Lynch's formula is:

KRC Fair Value
= Earnings Growth Rate x TTM EPS
KRC Fair Value
= 25.00 x 0.86
KRC Fair Value
= 21.56

The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.

Historical Earnings
2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31 5Y Avg
Net income 187.10 628.10 232.60 212.24 210.97 294.20
YoY growth -4.25% 235.70% -62.97% -8.75% -0.60% 31.83%

KRC Fair Value - Key Data

Market Cap (mil) 8,012.97
P/E 40.05x
Forward P/E 44.95x
EPS 0.86
Avg earnings growth rate 31.83%
TTM earnings 200.06