First Time Loading...

Kilroy Realty Corp
NYSE:KRC

Watchlist Manager
Kilroy Realty Corp Logo
Kilroy Realty Corp
NYSE:KRC
Watchlist
Price: 33.14 USD -0.27% Market Closed
Updated: Apr 27, 2024

Intrinsic Value

Kilroy Realty Corp. operates as a self-administered real estate investment trust, which engages in the development, acquisition, and management of office and mixed-use real estate assets. [ Read More ]

The intrinsic value of one KRC stock under the Base Case scenario is 49.32 USD. Compared to the current market price of 33.14 USD, Kilroy Realty Corp is Undervalued by 33%.

Key Points:
KRC Intrinsic Value
Base Case
49.32 USD
Undervaluation 33%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kilroy Realty Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling KRC stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Kilroy Realty Corp

Provide an overview of the primary business activities
of Kilroy Realty Corp.

What unique competitive advantages
does Kilroy Realty Corp hold over its rivals?

What risks and challenges
does Kilroy Realty Corp face in the near future?

Has there been any significant insider trading activity
in Kilroy Realty Corp recently?

Summarize the latest earnings call
of Kilroy Realty Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Kilroy Realty Corp.

Provide P/S
for Kilroy Realty Corp.

Provide P/E
for Kilroy Realty Corp.

Provide P/OCF
for Kilroy Realty Corp.

Provide P/FCFE
for Kilroy Realty Corp.

Provide P/B
for Kilroy Realty Corp.

Provide EV/S
for Kilroy Realty Corp.

Provide EV/GP
for Kilroy Realty Corp.

Provide EV/EBITDA
for Kilroy Realty Corp.

Provide EV/EBIT
for Kilroy Realty Corp.

Provide EV/OCF
for Kilroy Realty Corp.

Provide EV/FCFF
for Kilroy Realty Corp.

Provide EV/IC
for Kilroy Realty Corp.

Show me price targets
for Kilroy Realty Corp made by professional analysts.

What are the Revenue projections
for Kilroy Realty Corp?

How accurate were the past Revenue estimates
for Kilroy Realty Corp?

What are the Net Income projections
for Kilroy Realty Corp?

How accurate were the past Net Income estimates
for Kilroy Realty Corp?

What are the EPS projections
for Kilroy Realty Corp?

How accurate were the past EPS estimates
for Kilroy Realty Corp?

What are the EBIT projections
for Kilroy Realty Corp?

How accurate were the past EBIT estimates
for Kilroy Realty Corp?

Compare the revenue forecasts
for Kilroy Realty Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Kilroy Realty Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kilroy Realty Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kilroy Realty Corp compared to its peers.

Compare the P/E ratios
of Kilroy Realty Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Kilroy Realty Corp with its peers.

Analyze the financial leverage
of Kilroy Realty Corp compared to its main competitors.

Show all profitability ratios
for Kilroy Realty Corp.

Provide ROE
for Kilroy Realty Corp.

Provide ROA
for Kilroy Realty Corp.

Provide ROIC
for Kilroy Realty Corp.

Provide ROCE
for Kilroy Realty Corp.

Provide Gross Margin
for Kilroy Realty Corp.

Provide Operating Margin
for Kilroy Realty Corp.

Provide Net Margin
for Kilroy Realty Corp.

Provide FCF Margin
for Kilroy Realty Corp.

Show all solvency ratios
for Kilroy Realty Corp.

Provide D/E Ratio
for Kilroy Realty Corp.

Provide D/A Ratio
for Kilroy Realty Corp.

Provide Interest Coverage Ratio
for Kilroy Realty Corp.

Provide Altman Z-Score Ratio
for Kilroy Realty Corp.

Provide Quick Ratio
for Kilroy Realty Corp.

Provide Current Ratio
for Kilroy Realty Corp.

Provide Cash Ratio
for Kilroy Realty Corp.

What is the historical Revenue growth
over the last 5 years for Kilroy Realty Corp?

What is the historical Net Income growth
over the last 5 years for Kilroy Realty Corp?

What is the current Free Cash Flow
of Kilroy Realty Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Kilroy Realty Corp.

Financials

Balance Sheet Decomposition
Kilroy Realty Corp

Current Assets 989.8m
Cash & Short-Term Investments 510.2m
Receivables 474.6m
Other Current Assets 5m
Non-Current Assets 10.4B
Long-Term Investments 284.7m
PP&E 9.9B
Other Non-Current Assets 240.7m
Current Liabilities 560m
Accounts Payable 371.2m
Accrued Liabilities 124.4m
Other Current Liabilities 64.4m
Non-Current Liabilities 5.4B
Long-Term Debt 4.9B
Other Non-Current Liabilities 484.5m
Efficiency

Earnings Waterfall
Kilroy Realty Corp

Revenue
1.1B USD
Cost of Revenue
-344.6m USD
Gross Profit
785.1m USD
Operating Expenses
-455.2m USD
Operating Income
329.9m USD
Other Expenses
-118.9m USD
Net Income
211m USD

Free Cash Flow Analysis
Kilroy Realty Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

KRC Profitability Score
Profitability Due Diligence

Kilroy Realty Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Net Income
Positive Operating Income
Positive 3-Years Revenue Growth
50/100
Profitability
Score

Kilroy Realty Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

KRC Solvency Score
Solvency Due Diligence

Kilroy Realty Corp's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Low D/E
Positive Net Debt
33/100
Solvency
Score

Kilroy Realty Corp's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KRC Price Targets Summary
Kilroy Realty Corp

Wall Street analysts forecast KRC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KRC is 41.98 USD with a low forecast of 37.37 USD and a high forecast of 48.3 USD.

Lowest
Price Target
37.37 USD
13% Upside
Average
Price Target
41.98 USD
27% Upside
Highest
Price Target
48.3 USD
46% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Ownership

KRC Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Shareholder Return

KRC Price
Kilroy Realty Corp

1M 1M
-8%
6M 6M
+20%
1Y 1Y
+13%
3Y 3Y
-47%
5Y 5Y
-50%
10Y 10Y
-25%
Annual Price Range
33.14
52w Low
26.06
52w High
43
Price Metrics
Average Annual Return -8.8%
Standard Deviation of Annual Returns 32.7%
Max Drawdown -67%
Shares Statistics
Market Capitalization 3.9B USD
Shares Outstanding 117 816 000
Percentage of Shares Shorted 8.92%

KRC Return Decomposition
Main factors of price return

What is price return decomposition?

KRC News

Other Videos

Company Profile

Kilroy Realty Corp Logo
Kilroy Realty Corp

Country

United States of America

Industry

Real Estate

Market Cap

3.9B USD

Dividend Yield

6.43%

Description

Kilroy Realty Corp. operates as a self-administered real estate investment trust, which engages in the development, acquisition, and management of office and mixed-use real estate assets. The company is headquartered in Los Angeles, California and currently employs 244 full-time employees. The company operates in office, life science and mixed-use submarkets in the United States. The company owns, develops, acquires, and manages real estate assets, consisting primarily of properties in Greater Los Angeles, San Diego County, the San Francisco Bay Area, Greater Seattle and Austin, and Texas. The firm owns its interests in all of its real estate assets through Kilroy Realty, L.P. (the Operating Partnership). Its stabilized portfolio includes all of its properties with the exception of development and redevelopment properties under construction or committed for construction, lease-up properties, real estate assets held for sale and undeveloped land. The company has added four development projects to its portfolio, consisting of six buildings totaling over 1,109,509 square feet of office and life science space in San Diego and South San Francisco, California and 193 residential units in Hollywood, California.

Contact

CALIFORNIA
Los Angeles
12200 W Olympic Blvd Ste 200
+13104818400.0
http://www.kilroyrealty.com/

IPO

1997-01-29

Employees

244

Officers

President
Mr. Justin William Smart
Executive VP, CFO, Chief Investment Officer & Treasurer
Mr. Eliott Trencher
Executive VP & Chief Leasing Officer
Mr. A. Robert Paratte
CEO & Director
Ms. Angela M. Aman
Senior VP, Controller & Chief Accounting Officer
Ms. Merryl Elizabeth Werber
Executive VP, Chief Administrative Officer & Secretary
Ms. Heidi Rena Roth
Show More
Senior Vice President of Investor Relations & Capital Markets
Mr. William E. Hutcheson
Senior Vice President of Development & Land Planning
Mr. Mike Grisso
Senior Vice President of San Diego Region
Mr. Nelson Ackerly
Senior Vice President of Pacific Northwest
Mr. Rob Swartz
Show Less

See Also

Discover More
What is the Intrinsic Value of one KRC stock?

The intrinsic value of one KRC stock under the Base Case scenario is 49.32 USD.

Is KRC stock undervalued or overvalued?

Compared to the current market price of 33.14 USD, Kilroy Realty Corp is Undervalued by 33%.