Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
KILROY REALTY CORP
Bear Case (25th pct.)
-44.0% vs price
Base Case (Median)
-23.7% vs price
Bull Case (75th pct.)
-5.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $21.91 | -34.9% | Medium (25%) |
| Growth Trajectory DCF | $9.57 | -71.5% | Medium (20%) |
| Graham Number | $38.73 | 15.2% | Low (10%) |
| EV/EBITDA | $29.41 | -12.6% | Medium (20%) |
Based on 4 out of 7 methods, KRC appears overvalued at the current price of $33.63. The base case fair value of $25.66 implies 23.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.