Valuation Kilroy Realty Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 13:12:13 2026-07-17 EDT			5-day change	1st Jan Change
40.08 ^USD	-0.82%		+4.61%	+7.49%

06-17	Kilroy Realty Expands Credit Facilities	MT
06-17	Kilroy Realty, L.P. Recasts and Expands Senior Unsecured Revolving Credit Facility and Senior Unsecured Term Loan Facility	CI

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	4,699	-	-
Change	-	-41.61%	3.34%	2.23%	-7.41%	6.28%	-	-
Enterprise Value (EV) ¹	11,395	8,435	9,089	9,207	8,831	8,838	8,766	8,659
Change	-	-25.97%	7.75%	1.3%	-4.08%	0.08%	-0.82%	-1.22%
P/E	12.4x	19.6x	22.1x	22.9x	16.1x	176x	84.8x	37.9x
PBR	1.42x	0.83x	0.88x	0.9x	0.83x	0.95x	1.01x	0.98x
PEG	-	-0.3x	-2.56x	-13.74x	0.5x	-2x	1x	0x
Capitalization / Revenue	8.1x	4.12x	4.13x	4.2x	3.97x	4.41x	4.27x	4.17x
EV / Revenue	11.9x	7.69x	8.05x	8.11x	7.94x	8.3x	7.97x	7.68x
EV / EBITDA	19.2x	12.4x	13.3x	13.3x	13.2x	14.3x	13.8x	13x
EV / EBIT	40.3x	26x	27.5x	27.5x	28.4x	35.2x	32.9x	30.2x
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%	5.38%	5.52%	5.64%
EPS ²	5.36	1.97	1.8	1.77	2.32	0.2294	0.4763	1.066
Distribution rate	38.1%	108%	120%	122%	93.1%	948%	469%	214%
Net sales ¹	955	1,097	1,130	1,136	1,113	1,065	1,100	1,127
EBITDA ¹	592.7	682.3	685.2	690.7	668.1	616.2	636.7	665.1
EBIT ¹	282.7	324.7	329.9	334.5	311	251.4	266.2	287
Net income ¹	628.1	232.6	212.2	211	276.1	30.71	57.87	103.7
Net Debt ¹	3,655	3,916	4,418	4,432	4,410	4,139	4,067	3,960
Reference price ²	66.46	38.67	39.84	40.45	37.37	40.41	40.41	40.41
Nbr of stocks (in thousands)	116,462	116,877	117,240	118,047	118,306	116,279	-	-
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	176.17x	8.3x	14.34x	5.38%	4.7B
BXP, INC.	37.96x	7.52x	13.38x	3.97%	11.27B
NIPPON BUILDING FUND INC.	25.92x	16.83x	26.98x	3.8%	7.11B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.69x	16.15x	27.02x	4.3%	5.34B
COUSINS PROPERTIES INCORPORATED	344.4x	8.37x	13.09x	4.01%	5.27B
EMBASSY OFFICE PARKS REIT	37.81x	12.48x	16.28x	6.29%	4.4B
DEXUS	8.04x	10.73x	13.94x	6.51%	4.25B
COPT DEFENSE PROPERTIES	28.24x	8.77x	16.56x	3.39%	4.25B
COLONIAL SFL, SOCIMI, S.A.	8.21x	19.24x	23.26x	5.78%	3.8B
Average	76.72x	12.04x	18.32x	4.83%	5.6B
Weighted average by Cap.	74.11x	11.60x	18.12x	4.62%