|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.75 USD | +4.75% |
|
-9.29% | -15.04% |
| Feb. 10 | Kilroy Realty Corporation, Q4 2025 Earnings Call, Feb 10, 2026 | |
| Feb. 09 | Kilroy Realty Q4 FFO, Revenue Decline; 2026 Outlook Set | MT |
Company Valuation: Kilroy Realty Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,740 | 4,520 | 4,671 | 4,775 | 4,421 | 3,762 | - | - |
| Change | - | -41.61% | 3.34% | 2.23% | -7.41% | -14.9% | - | - |
| Enterprise Value (EV) 1 | 11,395 | 8,435 | 9,089 | 9,207 | 8,831 | 8,011 | 8,021 | 8,160 |
| Change | - | -25.97% | 7.75% | 1.3% | -4.08% | -9.28% | 0.13% | 1.73% |
| P/E ratio | 12.4x | 19.6x | 22.1x | 22.9x | 16.1x | 62.9x | 90.7x | 53.4x |
| PBR | 1.42x | 0.83x | 0.88x | 0.9x | - | 0.73x | 0.8x | - |
| PEG | - | -0.3x | -2.56x | -13.74x | 0.5x | -0.8x | -3x | 0.8x |
| Capitalization / Revenue | 8.1x | 4.12x | 4.13x | 4.2x | 3.97x | 3.5x | 3.4x | 3.29x |
| EV / Revenue | 11.9x | 7.69x | 8.05x | 8.11x | 7.94x | 7.45x | 7.24x | 7.14x |
| EV / EBITDA | 19.2x | 12.4x | 13.3x | 13.3x | 13.2x | 12.9x | 12.3x | 11.9x |
| EV / EBIT | 40.3x | 26x | 27.5x | 27.5x | 28.4x | 30.5x | 28.5x | 28.6x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.04 | 2.12 | 2.16 | 2.16 | - | 2.162 | 2.196 | 2.185 |
| Rate of return | 3.07% | 5.48% | 5.42% | 5.34% | - | 6.81% | 6.92% | 6.88% |
| EPS 2 | 5.36 | 1.97 | 1.8 | 1.77 | 2.32 | 0.505 | 0.35 | 0.595 |
| Distribution rate | 38.1% | 108% | 120% | 122% | - | 428% | 627% | 367% |
| Net sales 1 | 955 | 1,097 | 1,130 | 1,136 | 1,113 | 1,075 | 1,108 | 1,142 |
| EBITDA 1 | 592.7 | 682.3 | 685.2 | 690.7 | 668.1 | 619.6 | 651.3 | 687 |
| EBIT 1 | 282.7 | 324.7 | 329.9 | 334.5 | 311 | 262.6 | 281.3 | 285.8 |
| Net income 1 | 628.1 | 232.6 | 212.2 | 211 | 276.1 | 71.97 | 68.6 | 68.18 |
| Net Debt 1 | 3,655 | 3,916 | 4,418 | 4,432 | 4,410 | 4,249 | 4,259 | 4,397 |
| Reference price 2 | 66.46 | 38.67 | 39.84 | 40.45 | 37.37 | 31.75 | 31.75 | 31.75 |
| Nbr of stocks (in thousands) | 116,462 | 116,877 | 117,240 | 118,047 | 118,306 | 118,503 | - | - |
| Announcement Date | 1/31/22 | 2/1/23 | 2/5/24 | 2/10/25 | 2/9/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 62.87x | 7.45x | 12.93x | 6.81% | 3.76B | |
| 119.19x | 7.32x | 13.17x | 5.57% | 9.75B | |
| 28.62x | 18.51x | 30.53x | 3.49% | 8.26B | |
| 24.61x | 16.48x | 27.79x | 4.05% | 5.83B | |
| 9.68x | 14.6x | 13.99x | 5.97% | 4.71B | |
| 42.75x | 13.36x | 17.38x | 5.82% | 4.61B | |
| 9.33x | 19.44x | 23.6x | 5.95% | 3.79B | |
| 74.66x | 6.94x | 10.8x | 5.79% | 3.77B | |
| 23.44x | 8.31x | 15.4x | 3.86% | 3.56B | |
| 43.23x | 13.78x | 18.38x | 4.77% | 3.54B | |
| Average | 43.84x | 12.62x | 18.40x | 5.21% | 5.16B | |
| Weighted average by Cap. | 49.91x | 12.74x | 19.14x | 5.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- KRC Stock
- Valuation Kilroy Realty Corporation
Select your edition
All financial news and data tailored to specific country editions
