|
Market Closed -
NYSE
00:00:02 02/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 36.22 USD | -0.22% |
|
-2.63% | -3.08% |
| 08-12 | Kilroy Realty CFO Steps Down | MT |
| 08-12 | Kilroy Realty Corporation Announces Management Changes, Effective August 11, 2026 | CI |
Company Valuation: Kilroy Realty Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,740 | 4,520 | 4,671 | 4,775 | 4,421 | 4,213 | - | - |
| Change | - | -41.61% | 3.34% | 2.23% | -7.41% | -4.71% | - | - |
| Enterprise Value (EV) 1 | 11,395 | 8,435 | 9,089 | 9,207 | 8,831 | 8,366 | 8,384 | 8,424 |
| Change | - | -25.97% | 7.75% | 1.3% | -4.08% | -5.27% | 0.22% | 0.48% |
| P/E | 12.4x | 19.6x | 22.1x | 22.9x | 16.1x | 151x | 83.3x | 48.8x |
| PBR | 1.42x | 0.83x | 0.88x | 0.9x | 0.83x | 0.84x | 0.89x | 0.96x |
| PEG | - | -0.3x | -2.56x | -13.74x | 0.5x | -1.7x | 1x | 0.7x |
| Capitalization / Revenue | 8.1x | 4.12x | 4.13x | 4.2x | 3.97x | 3.93x | 3.84x | 3.68x |
| EV / Revenue | 11.9x | 7.69x | 8.05x | 8.11x | 7.94x | 7.8x | 7.64x | 7.37x |
| EV / EBITDA | 19.2x | 12.4x | 13.3x | 13.3x | 13.2x | 13.6x | 13.2x | 12.6x |
| EV / EBIT | 40.3x | 26x | 27.5x | 27.5x | 28.4x | 33x | 31.7x | 29.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.04 | 2.12 | 2.16 | 2.16 | 2.16 | 2.175 | 2.232 | 2.261 |
| Rate of return | 3.07% | 5.48% | 5.42% | 5.34% | 5.78% | 6% | 6.16% | 6.24% |
| EPS 2 | 5.36 | 1.97 | 1.8 | 1.77 | 2.32 | 0.2406 | 0.4346 | 0.7421 |
| Distribution rate | 38.1% | 108% | 120% | 122% | 93.1% | 904% | 514% | 305% |
| Net sales 1 | 955 | 1,097 | 1,130 | 1,136 | 1,113 | 1,072 | 1,098 | 1,144 |
| EBITDA 1 | 592.7 | 682.3 | 685.2 | 690.7 | 668.1 | 615.3 | 634.1 | 668.1 |
| EBIT 1 | 282.7 | 324.7 | 329.9 | 334.5 | 311 | 253.3 | 264.4 | 288.5 |
| Net income 1 | 628.1 | 232.6 | 212.2 | 211 | 276.1 | 30.95 | 49.98 | 87.29 |
| Net Debt 1 | 3,655 | 3,916 | 4,418 | 4,432 | 4,410 | 4,153 | 4,171 | 4,211 |
| Reference price 2 | 66.46 | 38.67 | 39.84 | 40.45 | 37.37 | 36.22 | 36.22 | 36.22 |
| Nbr of stocks (in thousands) | 116,462 | 116,877 | 117,240 | 118,047 | 118,306 | 116,309 | - | - |
| Announcement Date | 31/01/22 | 01/02/23 | 05/02/24 | 10/02/25 | 09/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 150.86x | 7.81x | 13.61x | 5.99% | 4.21B | |
| 32.76x | 7.32x | 12.91x | 4.2% | 10.71B | |
| 24.92x | 16.42x | 26.67x | 3.95% | 6.99B | |
| 23.4x | 16.02x | 26.8x | 4.36% | 5.4B | |
| 162.11x | 7.84x | 12.24x | 4.44% | 4.7B | |
| 9.67x | 13.38x | 14.42x | 6.39% | 4.5B | |
| 37.94x | 12.21x | 15.93x | 6.35% | 4.38B | |
| 24.91x | 8.52x | 15.61x | 3.55% | 4.01B | |
| -24.59x | 10.18x | 23.05x | 4.44% | 3.87B | |
| Average | 49.11x | 11.08x | 17.91x | 4.85% | 5.42B | |
| Weighted average by Cap. | 46.41x | 11.00x | 17.85x | 4.72% |
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
- Stocks
- KRC Stock
- Valuation Kilroy Realty Corporation
Select your edition
All financial news and data tailored to specific country editions
