As of 2024-12-11, the Intrinsic Value of Kilroy Realty Corp (KRC) is
46.63 USD. This KRC valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 40.66 USD, the upside of Kilroy Realty Corp is
14.70%.
The range of the Intrinsic Value is 6.78 - 778.57 USD
46.63 USD
Intrinsic Value
KRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(27.47) - 125.97 |
(19.53) |
-148.0% |
| DCF (Growth 10y) |
6.78 - 778.57 |
46.63 |
14.7% |
| DCF (EBITDA 5y) |
91.65 - 122.31 |
109.13 |
168.4% |
| DCF (EBITDA 10y) |
98.25 - 150.99 |
125.47 |
208.6% |
| Fair Value |
42.10 - 42.10 |
42.10 |
3.54% |
| P/E |
47.22 - 73.51 |
59.47 |
46.3% |
| EV/EBITDA |
33.69 - 96.43 |
60.06 |
47.7% |
| EPV |
(57.44) - (68.51) |
(62.97) |
-254.9% |
| DDM - Stable |
17.26 - 65.87 |
41.56 |
2.2% |
| DDM - Multi |
28.66 - 76.68 |
40.80 |
0.4% |
KRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,799.91 |
| Beta |
1.14 |
| Outstanding shares (mil) |
118.05 |
| Enterprise Value (mil) |
9,175.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.40% |
| Cost of Debt |
5.74% |
| WACC |
6.26% |