
Kilroy Realty Corp
NYSE:KRC

Intrinsic Value
The intrinsic value of one
KRC
stock under the Base Case scenario is
42.57
USD.
Compared to the current market price of 30.81 USD,
Kilroy Realty Corp
is
Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kilroy Realty Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Kilroy Realty Corp
Balance Sheet Decomposition
Kilroy Realty Corp
Current Assets | 628.7m |
Cash & Short-Term Investments | 165.7m |
Receivables | 463m |
Non-Current Assets | 10.3B |
Long-Term Investments | 28m |
PP&E | 10B |
Other Non-Current Assets | 251.6m |
Free Cash Flow Analysis
Kilroy Realty Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Kilroy Realty Corp
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-364.1m
USD
|
Gross Profit
|
771.5m
USD
|
Operating Expenses
|
-437m
USD
|
Operating Income
|
334.5m
USD
|
Other Expenses
|
-125.5m
USD
|
Net Income
|
209m
USD
|
KRC Profitability Score
Profitability Due Diligence
Kilroy Realty Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Kilroy Realty Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
KRC Solvency Score
Solvency Due Diligence
Kilroy Realty Corp's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Score
Kilroy Realty Corp's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KRC Price Targets Summary
Kilroy Realty Corp
According to Wall Street analysts, the average 1-year price target for
KRC
is 38.37 USD
with a low forecast of 31.31 USD and a high forecast of 46.2 USD.
Dividends
Current shareholder yield for KRC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
KRC
stock under the Base Case scenario is
42.57
USD.
Compared to the current market price of 30.81 USD,
Kilroy Realty Corp
is
Undervalued by 28%.