Valuation Kilroy Realty Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 15:16:48 2026-07-31 EDT			5-day change	1st Jan Change
38.83 ^USD	-1.80%		-0.96%	+4.47%

07-28	Tranche Update on Kilroy Realty Corporation's Equity Buyback Plan announced on March 1, 2024.	CI
07-28	Kilroy Realty Corporation, Q2 2026 Earnings Call, Jul 28, 2026

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	4,599	-	-
Change	-	-41.61%	3.34%	2.23%	-7.41%	4.02%	-	-
Enterprise Value (EV) ¹	11,395	8,435	9,089	9,207	8,831	8,722	8,806	8,746
Change	-	-25.97%	7.75%	1.3%	-4.08%	-1.24%	0.97%	-0.68%
P/E	12.4x	19.6x	22.1x	22.9x	16.1x	209x	89.3x	42.3x
PBR	1.42x	0.83x	0.88x	0.9x	0.83x	0.92x	0.99x	0.97x
PEG	-	-0.3x	-2.56x	-13.74x	0.5x	-2.3x	1x	0x
Capitalization / Revenue	8.1x	4.12x	4.13x	4.2x	3.97x	4.29x	4.18x	4.05x
EV / Revenue	11.9x	7.69x	8.05x	8.11x	7.94x	8.14x	8.01x	7.7x
EV / EBITDA	19.2x	12.4x	13.3x	13.3x	13.2x	14.1x	13.9x	13.1x
EV / EBIT	40.3x	26x	27.5x	27.5x	28.4x	34.3x	33.2x	30.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.04	2.12	2.16	2.16	2.16	2.175	2.232	2.278
Rate of return	3.07%	5.48%	5.42%	5.34%	5.78%	5.5%	5.64%	5.76%
EPS ²	5.36	1.97	1.8	1.77	2.32	0.1895	0.4426	0.9346
Distribution rate	38.1%	108%	120%	122%	93.1%	1,148%	504%	244%
Net sales ¹	955	1,097	1,130	1,136	1,113	1,071	1,099	1,136
EBITDA ¹	592.7	682.3	685.2	690.7	668.1	618.7	634.5	668.5
EBIT ¹	282.7	324.7	329.9	334.5	311	253.9	264.8	289
Net income ¹	628.1	232.6	212.2	211	276.1	30.11	54.6	95.97
Net Debt ¹	3,655	3,916	4,418	4,432	4,410	4,123	4,207	4,147
Reference price ²	66.46	38.67	39.84	40.45	37.37	39.54	39.54	39.54
Nbr of stocks (in thousands)	116,462	116,877	117,240	118,047	118,306	116,309	-	-
Announcement Date	1/31/22	2/1/23	2/5/24	2/10/25	2/9/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KILROY REALTY CORPORATION	208.69x	8.14x	14.1x	5.5%	4.6B
BXP, INC.	35.34x	7.6x	13.72x	3.98%	11.43B
NIPPON BUILDING FUND INC.	27.31x	17.43x	27.93x	3.61%	7.63B
JAPAN REAL ESTATE INVESTMENT CORPORATION	24.77x	16.66x	27.88x	4.1%	5.71B
COUSINS PROPERTIES INCORPORATED	343.11x	8.34x	13.04x	4.03%	5.25B
DEXUS	8.45x	11.03x	14.33x	6.21%	4.45B
EMBASSY OFFICE PARKS REIT	36.68x	12.18x	15.87x	6.35%	4.35B
COPT DEFENSE PROPERTIES	26.93x	8.73x	16.47x	3.34%	4.33B
COLONIAL SFL, SOCIMI, S.A.	8.45x	20.02x	23.91x	5.75%	3.97B
SL GREEN REALTY CORP.	-25.23x	10.09x	21.01x	4.63%	3.8B
Average	69.45x	12.02x	18.83x	4.75%	5.55B
Weighted average by Cap.	67.85x	11.78x	18.76x	4.56%