KILROY REALTY CORP (KRC)
Real Estate Investment Trusts · Financial Services · $5.4B
Intrinsic Value (Consensus)
$39.42
Current Price
$46.40
Margin of Safety
-15%
15% Above Intrinsic Value
Value: $39
Price: $46
Valuation Model Estimates
Current Price: $46.40
DCF (Discounted Cash Flow)
$194.13
Graham Number
$49.33
Earnings Power Value
$22.52
Relative Value (P/E)
$46.40
Dividend Discount Model
$180.00
Consensus Value
$39.42
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.32
- EPS (Forward)
- $2.78
- Book Value
- $46.62
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 1.5%
- Debt/Equity
- 41%
- Revenue Growth
- 8.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance