Kilroy Realty Corp
NYSE:KRC

Watchlist Manager
Kilroy Realty Corp Logo
Kilroy Realty Corp
NYSE:KRC
Watchlist
Price: 32.37 USD -0.68% Market Closed
Market Cap: 3.8B USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one KRC stock under the Base Case scenario is 68.04 USD. Compared to the current market price of 32.37 USD, Kilroy Realty Corp is Undervalued by 52%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KRC Relative Value
Base Case
68.04 USD
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.4
P/S
P/S
Price to Sales
3.4
vs History
80
vs Industry
47
Median 3Y
3.6
Median 5Y
4.3
Industry
3.6
Forward
3.4
More Details
18.3
P/E
P/E
Price to Earnings
18.3
vs History
57
vs Industry
26
Median 3Y
18.9
Median 5Y
19.2
Industry
16.4
Forward
27.2
More Details
7.1
P/OCF
P/OCF
Price to OCF
7.1
vs History
69
vs Industry
46
Median 3Y
7.1
Median 5Y
8.8
Industry
10.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
38
Median 3Y
5.6
Median 5Y
-4.8
Industry
12.6
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
79
vs Industry
49
Median 3Y
0.8
Median 5Y
0.9
Industry
0.8
More Details
7.3
EV/S
EV/S
Enterprise Value to Sales
7.3
vs History
76
vs Industry
41
Median 3Y
7.5
Median 5Y
8.2
Industry
6.4
Forward
7.4
More Details
10.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
10.7
vs History
66
vs Industry
48
Median 3Y
10.7
Median 5Y
11.8
Industry
11.8
More Details
11.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.9
vs History
74
vs Industry
48
Median 3Y
12.2
Median 5Y
13.6
Industry
15.7
Forward
12.5
More Details
24.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
24.7
vs History
79
vs Industry
25
Median 3Y
25.7
Median 5Y
28.6
Industry
18.9
Forward
27.5
More Details
15.3
EV/OCF
EV/OCF
Enterprise Value to OCF
15.3
vs History
58
vs Industry
42
Median 3Y
14
Median 5Y
16.4
Industry
18.3
More Details
205.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
205.5
vs History
20
vs Industry
3
Median 3Y
141.3
Median 5Y
104.2
Industry
20
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
76
vs Industry
38
Median 3Y
0.8
Median 5Y
0.9
Industry
0.7
More Details

Multiples Across Competitors

KRC Competitors Multiples
Kilroy Realty Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Kilroy Realty Corp
NYSE:KRC
3.8B USD 3.4 18.3 11.9 24.7
US
Alexandria Real Estate Equities Inc
NYSE:ARE
13.1B USD 4 42.2 11.5 26
US
Boston Properties Inc
NYSE:BXP
10.4B USD 3.1 729.8 13.5 25.2
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 11.2 24.5 25.4 33.7
US
Vornado Realty Trust
NYSE:VNO
6.8B USD 3.8 824.5 19.9 57
FR
Covivio SA
PAR:COV
5.7B EUR 4.3 83 15.8 18.1
US
COPT Defense Properties
NYSE:CDP
5.9B USD 7.8 42.5 38.6 38.6
JP
Japan Real Estate Investment Corp
TSE:8952
806.1B JPY 9.6 21.5 22 28.7
AU
Dexus
ASX:DXS
7.8B AUD 9.1 -8 32.7 32.7
US
Cousins Properties Inc
NYSE:CUZ
4.6B USD 5.4 101.1 14.4 45
JP
Kenedix Office Investment Corp
TSE:8972
610.3B JPY 7.8 12.4 21.2 26.4

See Also

Summary
KRC intrinsic value, competitors valuation, and company profile.
DCF Valuation
KRC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KRC stock valuation using valuation multiples.
Wall Street Estimates
KRC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KRC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 249,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.