Kilroy Realty Corp
NYSE:KRC

Watchlist Manager
Kilroy Realty Corp Logo
Kilroy Realty Corp
NYSE:KRC
Watchlist
Price: 40.91 USD 2.89% Market Closed
Market Cap: 4.8B USD
Have any thoughts about
Kilroy Realty Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one KRC stock under the Base Case scenario is 69.73 USD. Compared to the current market price of 40.91 USD, Kilroy Realty Corp is Undervalued by 41%.

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
69.73 USD
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.3
P/S
P/S
Price to Sales
4.3
vs History
61
vs Industry
47
Median 3Y
4.1
Median 5Y
6.2
Industry
3.7
Forward
4.3
More Details
24.5
P/E
P/E
Price to Earnings
24.5
vs History
38
vs Industry
26
Median 3Y
19.3
Median 5Y
21.1
Industry
16.6
Forward
27.1
More Details
8.9
P/OCF
P/OCF
Price to OCF
8.9
vs History
57
vs Industry
48
Median 3Y
7.8
Median 5Y
12.1
Industry
11.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
38
Median 3Y
5.9
Median 5Y
-5.3
Industry
13.3
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
57
vs Industry
50
Median 3Y
0.8
Median 5Y
1.1
Industry
0.9
More Details
8.2
EV/S
EV/S
Enterprise Value to Sales
8.2
vs History
57
vs Industry
43
Median 3Y
7.9
Median 5Y
9.6
Industry
6.7
Forward
8.2
More Details
12.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
12.1
vs History
57
vs Industry
49
Median 3Y
11.1
Median 5Y
13.5
Industry
12
More Details
13.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.6
vs History
57
vs Industry
49
Median 3Y
12.8
Median 5Y
15.8
Industry
16
Forward
13.5
More Details
28.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
28.6
vs History
57
vs Industry
26
Median 3Y
26.8
Median 5Y
34.7
Industry
19.2
Forward
28.6
More Details
16.9
EV/OCF
EV/OCF
Enterprise Value to OCF
16.9
vs History
55
vs Industry
45
Median 3Y
14.6
Median 5Y
18.8
Industry
18.6
More Details
549.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
549.5
vs History
9
vs Industry
5
Median 3Y
127.4
Median 5Y
-8.5
Industry
20
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
57
vs Industry
41
Median 3Y
0.9
Median 5Y
1
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
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Kilroy Realty Corp
NYSE:KRC
4.8B USD 4.3 24.5 13.6 28.6
US
Alexandria Real Estate Equities Inc
NYSE:ARE
18.5B USD 5.8 65.3 14.6 32.6
US
Boston Properties Inc
NYSE:BXP
12.7B USD 3.8 35.1 14.8 27.3
US
Vornado Realty Trust
NYSE:VNO
8.1B USD 4.5 -149.3 21.9 64.1
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 11.2 25.4 26.7 36.1
US
COPT Defense Properties
NYSE:CDP
7.1B USD 9.5 52.1 45.4 45.4
FR
Covivio SA
PAR:COV
5.8B EUR 5.4 -7.8 16.7 18.2
US
SL Green Realty Corp
NYSE:SLG
5.2B USD 5.6 -32.4 29.2 93.5
JP
Japan Real Estate Investment Corp
TSE:8952
799.6B JPY 10 22.4 23.4 31.1
AU
Dexus
ASX:DXS
7.5B AUD 8.3 -4.7 35.4 35.4
US
Cousins Properties Inc
NYSE:CUZ
4.8B USD 5.8 94.8 14.3 44
P/E Multiple
Earnings Growth
US
Kilroy Realty Corp
NYSE:KRC
Average P/E: 45.7
24.5
-37%
US
Alexandria Real Estate Equities Inc
NYSE:ARE
65.3
592%
US
Boston Properties Inc
NYSE:BXP
35.1
73%
US
Vornado Realty Trust
NYSE:VNO
Negative Multiple: -149.3
-66%
JP
Nippon Building Fund Inc
TSE:8951
25.4
7%
US
COPT Defense Properties
NYSE:CDP
52.1
N/A
FR
Covivio SA
PAR:COV
Negative Multiple: -7.8 N/A
US
SL Green Realty Corp
NYSE:SLG
Negative Multiple: -32.4 N/A
JP
Japan Real Estate Investment Corp
TSE:8952
22.4
-10%
AU
Dexus
ASX:DXS
Negative Multiple: -4.7 N/A
US
Cousins Properties Inc
NYSE:CUZ
94.8
-46%

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 201,100+ 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

© 2024 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.