Pricing Log in Create free account
Saturday 10 October 2026 Export all KRC data to Excel Powerpack

Kilroy Realty Corporation

KRC Real Estate Reit Office

Kilroy Realty Corporation’s revenue for fiscal 2025 (year ended December 2025) was $1.1 billion, down 2.02% from fiscal 2024. In the quarter to June 2026, revenue fell 6.04%, EPS fell 70.7%, free cash flow fell 83.2% and total debt fell 1.32%, each against the same quarter a year earlier. Dividend growth for ten consecutive years.

34.25 0.06 +0.18%
Market cap
$4.0B
P/E
24.0×
Fwd P/E
155×
Dividend yield
6.31%
F-score
5/9
Altman Z
n/a
Beneish M
n/a
Dividend safety
n/a
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 2.44
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell — — — — — 1 2 3 — — — —
Insider Ownership 1.13%

Capital & Financial Ratios $m

Market Cap 4,020.00
Revenue 1,094.36
Net Income 189.43
Free Cash Flow 207.57
Net Debt 4,283.32
Current Ratio 2.65
Debt/Equity 0.83
P/E ratio 23.95
Fwd P/E 155.00 (above 35: high)
P/S ratio 3.64
P/B ratio 0.73
Past 5Y EPS Growth 7.31%
This Y EPS Growth (89.30%) (below 0%: weak)
Next Y EPS Growth 81.08% (at or above 15%: strong)
Next Y revenue growth (3.74%) (below 0%: weak)
Next 5Y EPS Growth (29.68%) (below 0%: weak)

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 7.6×, against a ten-year median of 11.3×; over the ten years it ranged from 6.3× in 2023 to 15.0× in 2016.
P/E against its own 10 years 50.66%
10-year low 10-year high
P/S against its own 10 years 15.32%
10-year low 10-year high
P/B against its own 10 years 15.73%
10-year low 10-year high
EV/Sales against its own 10 years 17.10%
10-year low 10-year high
EV/FCF against its own 10 years 28.20%
10-year low 10-year high

Dividends

Payout Ratio 1.52
Annual Dividend Rate 2.16
Annual Dividend Yield 6.31%
total individual payouts
2028 Powerpack
2027 Powerpack
2026 2.19
0.54
0.54
0.54
2025 2.16
0.54
0.54
0.54
0.54
2024 2.16
0.54
0.54
0.54
0.54
2023 2.16
0.54
0.54
0.54
0.54
2022 2.12
0.52
0.52
0.54
0.54
2021 2.04
0.50
0.50
0.52
0.52
2020 1.97
0.49
0.49
0.50
0.50
2019 1.91
0.46
0.49
0.49
0.49
2018 1.79
0.43
0.46
0.46
0.46
2017 1.65
0.38
0.43
0.43
0.43
2016 1.48
0.35
0.38
0.38
0.38
predictions special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 510 166 179 254
Receivables 475 463 438 436
Inventory — — — —
Other — — — —
985 629 617 690
2023 2024 2025 Q'26
Payables 371 285 289 261
ST’ Debt — — — —
Other — — — —
371 285 289 261

Compound Annual Growth %

10y 5y 3y
Sales 6.71% 4.37% 0.47%
Cash Flow 7.61% 4.45% (1.48%)
Earnings 2.23% 8.28% 5.96%
Book Value 5.71% 1.33% (0.22%)

Revenue $m

Mar Jun Sep Dec Year
’26 270 272 — — —
’25 271 290 280 272 1,113
’24 279 281 290 286 1,136
’23 293 284 284 269 1,130
’22 266 271 276 284 1,097
’21 236 226 232 261 955
’20 221 219 228 229 898
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 151 78 — — —
’25 137 144 177 109 566
’24 168 89 176 108 541
’23 182 101 209 110 603
’22 179 100 205 108 592
’21 144 72 191 109 516
’20 123 101 140 92 456
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 18 15 — — —
’25 60 92 294 (120) 326
’24 66 (26) 2 17 60
’23 61 (37) 61 (26) 59
’22 9 (43) 111 (38) 39
’21 956 (641) (546) (2) (232)
’20 (88) (62) 39 26 (86)
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 (0.16) 0.17 — — —
’25 0.33 0.57 1.31 0.10 2.32
’24 0.42 0.41 0.44 0.50 1.79
’23 0.48 0.47 0.45 0.40 1.80
’22 0.45 0.40 0.68 0.45 1.97
’21 4.26 0.30 0.40 0.40 5.36
’20 0.37 0.17 0.42 0.67 1.63
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

2.7
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low 46.76 67.00 59.05 60.87 45.28 54.26 37.66 25.99 30.71 27.07

Analyst estimates 2026–2028

Powerpack
High 77.54 78.33 77.73 85.29 88.99 74.05 79.06 43.48 43.78 45.03
People
People Employees 245 251 276 267 252 244 259 248 229 241
Revenue/emp, $m 2.62 2.86 2.71 3.14 3.57 3.91 4.24 4.56 4.96 4.62
Income, $m
Income, $m Revenue 643 719 747 837 898 955 1,097 1,130 1,136 1,113
Gross margin, % 73.14 71.80 71.79 69.69 70.98 71.77 70.73 68.92 67.17 66.41
EBT 140 141 123 215 207 659 259 238 233 303
EBT margin, % 21.75 19.56 16.48 25.70 23.07 68.99 23.66 21.09 20.51 27.20
Net income 304 181 278 215 207 659 259 238 233 303
Depreciation 221 243 255 273 307 323 360 372 360 361
Per share, $
Per share, $ Revenue 6.96 7.33 7.48 8.11 7.93 8.20 9.39 9.64 9.65 9.41
Earnings 3.00 1.52 2.56 1.87 1.63 5.38 1.98 1.80 1.78 2.33
Cash flow 3.74 3.54 4.10 3.75 4.02 4.44 5.07 5.14 4.60 4.79
Capex (6.12) (3.29) (8.60) (11.90) (4.78) (6.43) (4.74) (4.64) (4.09) (2.03)
Free cash flow (2.38) 0.24 (4.50) (8.16) (0.76) (2.00) 0.33 0.50 0.51 2.76
Book value 40.71 40.36 42.02 44.29 46.60 48.87 48.58 48.31 47.67 47.66
Shares, m 92 98 100 103 113 116 117 117 118 118
Valuation, ×
Valuation, × P/E 24.40 48.86 24.56 45.11 35.21 12.35 19.33 22.63 22.85 16.04
P/S 10.52 10.13 8.41 10.34 7.24 8.10 4.08 4.22 4.19 3.97
P/B 1.90 1.84 1.50 1.89 1.23 1.36 0.79 0.84 0.85 0.78
EV/Sales 13.74 13.31 12.11 14.49 10.69 11.92 7.64 8.14 8.09 7.94
EV/FCF (40.11) 401.81 (20.11) (14.42) (112.24) (48.95) 214.79 156.37 154.41 27.06
Cash, $m
Cash, $m Operating cash flow 345 347 410 387 456 516 592 603 541 566
Capex (565) (323) (860) (1,228) (541) (749) (553) (544) (482) (240)
Free cash flow (220) 24 (450) (842) (86) (232) 39 59 60 326
Balance, $m
Balance, $m Working capital 280 80 84 22 777 456 428 614 344 328
Total debt 2,320 2,347 2,933 3,553 3,924 4,069 4,263 4,928 4,598 4,589
Net debt 2,070 2,280 2,762 3,476 3,101 3,642 3,916 4,418 4,432 4,410
Shareholders’ equity 3,759 3,960 4,201 4,571 5,277 5,690 5,675 5,660 5,609 5,638
Returns, %
Returns, % ROA 4.44 2.24 3.52 2.32 1.96 6.09 2.16 1.90 1.87 2.52
ROIC 2.08 2.07 1.67 1.73 1.78 1.89 2.12 2.04 2.09 1.93
ROE 8.49 4.02 6.28 4.41 3.75 11.43 4.07 3.72 3.71 4.89
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Kilroy Realty Corporation vs peers in Reit Office (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
BXP BXP, Inc. $10.4B 31.7× 32.8× +3.14% (above 0%: growing) −23.21% (below 0%: shrinking) +38.70% (above 0%: growing) 61.43% 28.91% Compare
ARE Alexandria Real Estate Equities, Inc. $8.0B — (loss-making) — (loss-making) −13.03% (below 0%: shrinking) n/m −158.14% (below 0%: shrinking) 68.72% 17.23% Compare
CDP COPT Defense Properties $7.6B 23.3× 24.5× +3.94% (above 0%: growing) +17.65% (above 0%: growing) +76.90% (above 0%: growing) 60.18% 32.03% Compare
VNO Vornado Realty Trust $6.9B 1,681× — (loss-making) +4.71% (above 0%: growing) −97.93% (below 0%: shrinking) −90.54% (below 0%: shrinking) 51.58% 5.54% Compare
CUZ Cousins Properties Incorporated $4.6B 691× 145× +11.83% (above 0%: growing) +77.78% (above 0%: growing) +811.42% (above 0%: growing) 68.47% 24.85% Compare
KRC Kilroy Realty Corporation $4.0B 24.0× 155× −6.04% (below 0%: shrinking) −70.69% (below 0%: shrinking) −83.18% (below 0%: shrinking) 65.29% 23.99%
SLG SL Green Realty Corporation $3.7B — (loss-making) — (loss-making) +9.13% (above 0%: growing) n/m +7,443.12% (above 0%: growing) 48.82% 7.84% Compare
HIW Highwoods Properties, Inc. $3.2B 19.0× 31.1× +7.87% (above 0%: growing) +400.00% (above 0%: growing) +364.51% (above 0%: growing) 67.58% 26.47% Compare
DEI Douglas Emmett, Inc. $1.7B — (loss-making) — (loss-making) +1.63% (above 0%: growing) n/m +41.06% (above 0%: growing) 63.19% 19.62% Compare
Median of peers $5.7B 31.7× 32.0× +4.33% +17.65% +58.98% 62.31% 22.24%

All 18 Reit Office stocks →

Kilroy Realty Corporation (KRC) key facts

  • Concern: Kilroy Realty Corporation’s revenue for fiscal 2025 (year ended December 2025) was $1.1 billion, down 2.02% from fiscal 2024.
  • Strength: Net income was $302.6 million, or $2.33 per share (basic), a net margin of 24.7%.
  • Kilroy Realty Corporation (KRC) is a Reit Office company in the Real Estate sector, listed on the New York Stock Exchange.
  • As of October 9, 2026, KRC traded at $34.25, a market capitalization of $4.0 billion.
  • At that price the stock trades at 24.0× trailing-twelve-month earnings and 3.6× sales; its P/E is higher than 51% of its own readings over the past ten years.
  • Kilroy Realty Corporation pays an annual dividend of $2.16 per share, a yield of 6.31%, with a payout ratio of 152.1%.
  • Return on equity was 4.89% and debt-to-equity 0.83.
  • Its Piotroski F-score is 5 out of 9 for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Kilroy Realty Corporation (KRC) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/KRC · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com