KITE REALTY GROUP TRUST (KRG)
Real Estate Investment Trusts · Financial Services · $5.6B
Intrinsic Value (Consensus)
$20.77
Current Price
$27.40
Margin of Safety
-24.2%
24.2% Above Intrinsic Value
Value: $21
Price: $27
Valuation Model Estimates
Current Price: $27.40
DCF (Discounted Cash Flow)
$86.92
Graham Number
$21.60
Earnings Power Value
$13.30
Relative Value (P/E)
$27.40
Dividend Discount Model
$96.67
Consensus Value
$20.77
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)
- $1.37
- EPS (Forward)
- $1.64
- Book Value
- $15.14
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.7%
- Debt/Equity
- 98%
- Revenue Growth
- 0.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance