Valuation Kilroy Realty Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-14 pm EST			5-day change	1st Jan Change
37.17 ^USD	+2.99%		-2.16%	-8.11%

Jan. 07	Kilroy Realty Shares Fall After Mizuho Downgrade	MT
Jan. 07	From Trump's tariff to Nvidia: Markets love a good story

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	8,894	6,615	7,740	4,520	4,671	4,388	4,388	-
Change	-	-25.62%	17%	-41.61%	3.34%	-6.06%	0%	-
Enterprise Value (EV) ¹	12,387	9,541	11,395	8,435	9,089	8,849	8,811	8,779
Change	-	-22.98%	19.43%	-25.97%	7.75%	-2.64%	-0.43%	-0.36%
P/E ratio	45.1x	35.2x	12.4x	19.6x	22.1x	22.9x	29.7x	27.9x
PBR	2.11x	1.35x	1.42x	0.83x	0.88x	0.83x	0.86x	0.91x
PEG	-	-2.8x	0x	-0.3x	-2.56x	-2.33x	-1.3x	4.22x
Capitalization / Revenue	10.6x	7.36x	8.1x	4.12x	4.13x	3.9x	3.89x	3.71x
EV / Revenue	14.8x	10.6x	11.9x	7.69x	8.05x	7.87x	7.81x	7.43x
EV / EBITDA	25x	17.7x	19.2x	12.4x	13.3x	12.8x	13.1x	12.4x
EV / EBIT	55.7x	39.9x	40.3x	26x	27.5x	27.4x	30x	27.7x
EV / FCF	-14,715,790x	-	-72,557,015x	18,361,489x	-	-	-	-
FCF Yield	-0%	-	-0%	0%	-	-	-	-
Dividend per Share ²	1.91	1.97	2.04	2.12	2.16	2.163	2.17	2.2
Rate of return	2.28%	3.43%	3.07%	5.48%	5.42%	5.82%	5.84%	5.92%
EPS ²	1.86	1.63	5.36	1.97	1.8	1.623	1.252	1.334
Distribution rate	103%	121%	38.1%	108%	120%	133%	173%	165%
Net sales ¹	837.5	898.4	955	1,097	1,130	1,124	1,128	1,181
EBITDA ¹	495.5	538.4	592.7	682.3	685.2	689.7	674.1	705.3
EBIT ¹	222.3	239.1	282.7	324.7	329.9	322.9	294	316.5
Net income ¹	195.4	187.1	628.1	232.6	212.2	185.2	148	145.8
Net Debt ¹	3,493	2,925	3,655	3,916	4,418	4,461	4,423	4,391
Reference price ²	83.90	57.40	66.46	38.67	39.84	37.17	37.17	37.17
Nbr of stocks (in thousands)	106,012	115,251	116,462	116,877	117,240	118,047	118,047	-
Announcement Date	2/3/20	2/1/21	1/31/22	2/1/23	2/5/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
KILROY REALTY CORPORATION	29.7x	7.81x	13.07x	+5.84%	4.39B
BOSTON PROPERTIES, INC.	36.23x	7.79x	13.54x	+5.56%	11.11B
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.75x	14.99x	24.13x	+4.64%	4.72B
SL GREEN REALTY CORP.	-37.24x	12.13x	29.82x	+4.88%	4.47B
DEXUS	9.23x	15.22x	15.3x	+5.68%	4.4B
EMBASSY OFFICE PARKS REIT	30.58x	11.31x	14.8x	+6.88%	4.12B
SOCIÉTÉ FONCIÈRE LYONNAISE	11.58x	26.58x	30.94x	+2.68%	3.63B
COPT DEFENSE PROPERTIES	22.25x	7.7x	14.97x	+4.12%	3.33B
INMOBILIARIA COLONIAL SOCIMI, S.A.	13.22x	18.36x	22.29x	+5.39%	3.25B
Average	15.37x	13.54x	19.87x	+5.07%	4.83B
Weighted average by Cap.	18.41x	12.46x	18.84x	+5.19%