Intrinsic Value of S&P & Nasdaq Contact Us

Kilroy Realty Corporation KRC NYSE

NYSE • Real Estate • REIT - Office • US • USD

SharesGrow Score
72/100
3/7 Pass
SharesGrow Intrinsic Value
$84.26
+188.7%
Analyst Price Target
$39.63
+35.8%
SharesGrow 7-Criteria Score All 7 criteria scored · valuation-related highlighted on this page

Kilroy Realty Corporation (KRC) trades at a trailing P/E of 12.0, forward P/E of 95.2. Trailing earnings yield is 8.36%, forward earnings yield 1.05%. PEG 0.38 (Peter Lynch undervalued ≤1.0). Graham Number is $49.73.

Criteria proven by this page:

  • VALUE (94/100, Pass) — P/E is below market average (12.0); PEG ≤ 1.0 — Peter Lynch undervalued (0.38); analyst target implies upside (+35.8%); earnings yield beats bond yields (8.36%).
  • PEG Ratio 0.38 — below 1.0 suggests the stock is undervalued relative to its earnings growth rate (Peter Lynch criterion).
  • Trailing Earnings Yield 8.36% — exceeds typical bond yields (~4.3%), making equity attractive vs fixed income.
  • Analyst consensus target $39.63 (+35.8% upside) — significant upside potential according to Wall Street analysts.

Overall SharesGrow Score: 72/100 with 3/7 criteria passed.

SharesGrow 7-Criteria Score
72/100
SG Score
View full scorecard →
VALUE
94/100
Price-to-Earnings & upside
Proven by this page
~
FUTURE
52/100
Analyst consensus
→ Forecast
PAST
100/100
→ Income
~
HEALTH
50/100
Debt-to-Equity & liquidity
→ Health
~
MOAT
65/100
→ Income
~
GROWTH
55/100
→ Income
INCOME
85/100
→ Income

Valuation Snapshot — KRC

Valuation Multiples
P/E (TTM)12.0
Forward P/E95.2
PEG Ratio0.38
Forward PEG1.99
P/B Ratio0.61
P/S Ratio2.96
EV/EBITDA9.8
Per Share Data
EPS (TTM)$2.32
Forward EPS (Est.)$0.31
Book Value / Share$47.37
Revenue / Share$9.35
FCF / Share$0.06
Yields & Fair Value
Earnings Yield8.36%
Forward Earnings Yield1.05%
Dividend Yield7.78%
Graham Number$49.73
SharesGrow IV$84.26 (+188.7%)
Analyst Target$39.63 (+35.8%)

Historical Valuation

Year P/E (TTM) PEG Ratio P/B Ratio P/S Ratio Dividend Yield
2016 23.0 1.00 1.91 10.52 2.23%
2017 44.5 -0.90 1.98 10.19 4.75%
2018 24.3 0.35 1.60 8.41 2.85%
2019 44.3 -0.99 2.02 10.34 2.27%
2020 34.9 2.36 1.30 7.27 3.44%
2021 12.3 0.05 1.42 8.10 3.07%
2022 19.5 -0.31 0.83 4.13 5.46%
2023 22.0 -2.42 0.86 4.13 5.47%
2024 22.6 -20.30 0.88 4.19 5.39%
2025 16.1 0.53 0.82 4.00 5.80%

EPS: Actual vs Estimates

P/E Ratio & Earnings Yield

Earnings Per Share (EPS) History

Year EPS (Diluted) Revenue Net Income Net Margin
2016 $2.97 $642.57M $293.79M 45.7%
2017 $1.51 $719M $164.61M 22.9%
2018 $2.57 $747.3M $258.42M 34.6%
2019 $1.41 $837.45M $146.91M 17.5%
2020 $1.63 $898.4M $187.11M 20.8%
2021 $5.36 $955.04M $628.14M 65.8%
2022 $1.97 $1.1B $232.62M 21.2%
2023 $1.80 $1.13B $212.24M 18.8%
2024 $1.77 $1.14B $210.97M 18.6%
2025 $2.32 $1.11B $276.1M 24.8%

Analyst Estimates

Year EPS (Avg) EPS Range Revenue (Avg) Revenue Range Analysts
2026 $0.31 $0.30 – $0.31 $1.06B $1.03B – $1.09B 4
2027 $0.30 $0.29 – $0.31 $1.09B $1.08B – $1.1B 4
2028 $0.77 $0.71 – $0.83 $1.14B $1.13B – $1.14B 2
2029 $0.99 $0.95 – $1.02 $1.28B $1.23B – $1.31B 1
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message