investorscraft@gmail.com

Intrinsic Value of Kilroy Realty Corporation (KRC)

Previous Close$37.20
Intrinsic Value
Upside potential
Previous Close
$37.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kilroy Realty Corporation (KRC) is a premier real estate investment trust (REIT) specializing in the development, acquisition, and management of high-quality office and life science properties primarily in coastal U.S. markets, including Los Angeles, San Diego, the San Francisco Bay Area, and Seattle. The company’s revenue model is anchored in long-term leases with creditworthy tenants, emphasizing sustainable and technologically advanced buildings that cater to the evolving needs of modern businesses. KRC’s portfolio is strategically concentrated in innovation-driven submarkets, positioning it as a key player in the life science and tech-oriented office sectors. The firm differentiates itself through a focus on environmental sustainability, with many properties achieving LEED certification, which enhances tenant appeal and operational efficiency. Kilroy’s market position is bolstered by its disciplined capital allocation and development expertise, allowing it to capitalize on supply-constrained, high-growth regions. Despite macroeconomic headwinds affecting the broader office sector, KRC’s niche in life sciences and premium office assets provides relative resilience compared to traditional office REITs.

Revenue Profitability And Efficiency

Kilroy Realty reported revenue of $1.14 billion for FY 2024, with net income of $211 million and diluted EPS of $1.77. Operating cash flow stood at $541 million, reflecting stable leasing activity and operational execution. Capital expenditures of approximately $501 million highlight ongoing investments in development and redevelopment projects, which are critical for long-term growth. The company’s ability to maintain profitability amid sector challenges underscores its disciplined cost management and premium asset base.

Earnings Power And Capital Efficiency

KRC’s earnings power is supported by its high-quality tenant roster and long-term lease structures, which provide predictable cash flows. The company’s focus on life science and tech-oriented office spaces enhances its ability to command premium rents. Capital efficiency is evident in its strategic development pipeline, though elevated capex weighs on near-term free cash flow. The firm’s ability to recycle capital through selective dispositions and reinvestment into higher-yielding assets remains a key strength.

Balance Sheet And Financial Health

Kilroy Realty maintains a solid balance sheet with $165.7 million in cash and equivalents and total debt of $4.73 billion. The company’s leverage is manageable, with a focus on maintaining investment-grade credit ratings. Debt maturities are well-laddered, reducing refinancing risks. The balance sheet supports ongoing development activities while providing flexibility to navigate market volatility.

Growth Trends And Dividend Policy

KRC’s growth is driven by its development pipeline and strategic acquisitions in high-demand markets. The company pays a consistent dividend, with an annualized dividend per share of $2.16, reflecting a commitment to shareholder returns. While near-term growth may be tempered by sector headwinds, long-term prospects remain tied to the resilience of life science and innovation-centric office demand.

Valuation And Market Expectations

Kilroy Realty’s valuation reflects its premium asset quality and sector positioning. Market expectations are balanced between near-term office sector challenges and the long-term potential of its life science and tech-focused portfolio. The stock’s performance will likely hinge on leasing momentum, development yields, and broader macroeconomic conditions affecting commercial real estate.

Strategic Advantages And Outlook

KRC’s strategic advantages include its coastal market focus, sustainable building practices, and expertise in life science developments. The outlook remains cautiously optimistic, with the company well-positioned to benefit from secular trends in life sciences and technology. However, macroeconomic uncertainty and office sector dynamics warrant close monitoring of leasing trends and capital allocation decisions.

Sources

Company filings (10-K), investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount