Kilroy Realty Corp (KRC) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Kilroy Realty Corp (US:KRC), trading at 39.54. In 2025, Kilroy Realty Corp generated $1.11 Billion in revenue and -$121.65 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Kilroy Realty Corp is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 39.54
- Recent Revenue (2025): $1.11 Billion
- Free Cash Flow (2025): -$121.65 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.