Kilroy Realty

Coastal Tech Hubs Will Attract Premium Tenants Despite Headwinds

AnalystHighTarget

Not Invested

Consensus Narrative from 15 Analysts

Published

29 Apr 25

Updated

15 Aug 25

AnalystHighTarget's Fair Value

US$51.54

25.6% undervalued

15 Aug

US$38.33

14.1%

0.2%

Author's Valuation

US$51.5

25.6% undervalued

AnalystHighTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Increased 0.33%

AnalystHighTarget Fair Value

US$51.5

25.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.00%

Office REITs revenue growth rate

0.08%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.33%

Calculation

US$155.78m

Earnings '28

51.31x

PE Ratio '28

US$7.99b

Market Cap '28

US$7.99b

Market Cap '28

121.06m

No. shares '28

US$66.02

Share Price '28

US$66.02 Share Price '28

Discounted to 2025 @ 8.33% p.a.

US$51.94

Fair Value '25

Coastal Tech Hubs Will Attract Premium Tenants Despite Headwinds

Shared on07 May 25Fair value Increased 0.33%

Shared on07 May 25
Fair value Increased 0.33%