Kilroy Realty Corp
NYSE:KRC

Watchlist Manager
Kilroy Realty Corp Logo
Kilroy Realty Corp
NYSE:KRC
Watchlist
Price: 39.755 USD -0.44%
Market Cap: 4.7B USD
Have any thoughts about
Kilroy Realty Corp?
Write Note

Relative Value

The Relative Value of one KRC stock under the Base Case scenario is 70.371 USD. Compared to the current market price of 39.755 USD, Kilroy Realty Corp is Undervalued by 44%.

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
70.371 USD
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
47
Median 3Y
4.1
Median 5Y
6.2
Industry
3.8
Forward
4.2
vs History
38
vs Industry
26
Median 3Y
19.3
Median 5Y
21.1
Industry
16.8
Forward
26.2
vs History
57
vs Industry
48
Median 3Y
7.8
Median 5Y
12.1
Industry
11.2
vs History
vs Industry
38
Median 3Y
5.9
Median 5Y
-5.3
Industry
13.5
vs History
57
vs Industry
50
Median 3Y
0.8
Median 5Y
1.1
Industry
0.9
vs History
57
vs Industry
43
Median 3Y
7.9
Median 5Y
9.6
Industry
6.8
Forward
8.1
vs History
57
vs Industry
49
Median 3Y
11.1
Median 5Y
13.5
Industry
12
vs History
57
vs Industry
49
Median 3Y
12.8
Median 5Y
15.8
Industry
16.1
Forward
13.2
vs History
57
vs Industry
26
Median 3Y
26.8
Median 5Y
34.7
Industry
19.1
Forward
28.1
vs History
55
vs Industry
45
Median 3Y
14.6
Median 5Y
18.8
Industry
18.6
vs History
9
vs Industry
5
Median 3Y
127.4
Median 5Y
-8.5
Industry
20.3
vs History
57
vs Industry
41
Median 3Y
0.9
Median 5Y
1
Industry
0.7

Multiples Across Competitors

KRC Competitors Multiples
Kilroy Realty Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Kilroy Realty Corp
NYSE:KRC
4.7B USD 4.2 23.7 13.4 28.1
US
Alexandria Real Estate Equities Inc
NYSE:ARE
18.6B USD 5.9 66.5 14.7 32.9
US
Boston Properties Inc
NYSE:BXP
12.6B USD 3.7 34.8 14.7 27.1
US
Vornado Realty Trust
NYSE:VNO
8B USD 4.5 -148.7 21.8 64
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 11.2 25.5 26.8 36.2
US
COPT Defense Properties
NYSE:CDP
6.9B USD 9.5 -59.7 -179.9 -179.9
FR
Covivio SA
PAR:COV
5.8B EUR 5.3 -7.8 16.7 18.2
JP
Japan Real Estate Investment Corp
TSE:8952
785.4B JPY 9.8 22 23.2 30.7
US
SL Green Realty Corp
NYSE:SLG
4.9B USD 5.6 -28.8 30 112.9
AU
Dexus
ASX:DXS
7.5B AUD 8.3 -4.7 35.5 35.5
US
Cousins Properties Inc
NYSE:CUZ
4.7B USD 5.7 92 14 43.1
P/E Multiple
Earnings Growth
US
Kilroy Realty Corp
NYSE:KRC
Average P/E: 44.1
23.7
-37%
US
Alexandria Real Estate Equities Inc
NYSE:ARE
66.5
592%
US
Boston Properties Inc
NYSE:BXP
34.8
73%
US
Vornado Realty Trust
NYSE:VNO
Negative Multiple: -148.7
-66%
JP
Nippon Building Fund Inc
TSE:8951
25.5
7%
US
COPT Defense Properties
NYSE:CDP
Negative Multiple: -59.7 N/A
FR
Covivio SA
PAR:COV
Negative Multiple: -7.8 N/A
JP
Japan Real Estate Investment Corp
TSE:8952
22
-10%
US
SL Green Realty Corp
NYSE:SLG
Negative Multiple: -28.8 N/A
AU
Dexus
ASX:DXS
Negative Multiple: -4.7 N/A
US
Cousins Properties Inc
NYSE:CUZ
92
-46%

See Also

Discover More
Back to Top