As of 2025-07-01, the Intrinsic Value of Kilroy Realty Corp (KRC) is 5.31 USD. This KRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.31 USD, the upside of Kilroy Realty Corp is -84.50%.
The range of the Intrinsic Value is (5.43) - 176.38 USD
Based on its market price of 34.31 USD and our intrinsic valuation, Kilroy Realty Corp (KRC) is overvalued by 84.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.43) - 176.38 | 5.31 | -84.5% |
| DCF (Growth 10y) | 2.75 - 293.65 | 20.02 | -41.7% |
| DCF (EBITDA 5y) | 36.38 - 60.00 | 47.93 | 39.7% |
| DCF (EBITDA 10y) | 37.90 - 70.52 | 53.06 | 54.7% |
| Fair Value | 20.99 - 20.99 | 20.99 | -38.82% |
| P/E | 26.52 - 39.28 | 32.56 | -5.1% |
| EV/EBITDA | 19.74 - 50.22 | 36.38 | 6.0% |
| EPV | (17.21) - (16.50) | (16.86) | -149.1% |
| DDM - Stable | 9.42 - 46.86 | 28.14 | -18.0% |
| DDM - Multi | 13.96 - 47.34 | 20.85 | -39.2% |
| Market Cap (mil) | 8,174.32 |
| Beta | 1.12 |
| Outstanding shares (mil) | 238.25 |
| Enterprise Value (mil) | 12,625.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.93% |
| Cost of Debt | 5.74% |
| WACC | 6.60% |