Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Real Estate
/
Kilroy Realty
KRC
Kilroy Realty
West Coast Office Markets Will Crumble Under Mounting Vacancy Pressures
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 15 Analysts
Published
02 May 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$33.00
15.7% overvalued
intrinsic discount
16 Aug
US$38.17
Loading
1Y
11.1%
7D
4.5%
Author's Valuation
US$33.0
15.7% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
1
Shared on
07 May 25
Read more
0
votes
Share
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$33.0
15.7% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
1b
2014
2017
2020
2023
2025
2026
2028
Revenue US$1.1b
Earnings US$98.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.45%
Office REITs revenue growth rate
0.08%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.30%
Calculation
US$98.00m
Earnings '28
x
52.21x
PE Ratio '28
=
US$5.12b
Market Cap '28
US$5.12b
Market Cap '28
/
121.06m
No. shares '28
=
US$42.26
Share Price '28
US$42.26
Share Price '28
Discounted to 2025 @ 8.32% p.a.
=
US$33.26
Fair Value '25