Kilroy Realty (Kilroy Realty) Margin of Safety % (DCF FCF Based) : -473.36% (As of Apr. 29, 2024)

View and export this data going back to 1997. Start your Free Trial

What is Kilroy Realty Margin of Safety % (DCF FCF Based)?

Margin of Safety % (DCF FCF Based) = (Intrinsic Value: DCF (FCF Based) - Current Price) / Intrinsic Value: DCF (FCF Based).

Note: Discounted FCF model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's Predictability Rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

As of today (2024-04-29), Kilroy Realty's Predictability Rank is 3.5-Stars. Kilroy Realty's intrinsic value calculated from the Discounted FCF model is $56.25 and current share price is $33.14. Consequently,

Kilroy Realty's Margin of Safety % (DCF FCF Based) using Discounted FCF model is -473.36%.

Competitive Comparison of Kilroy Realty's Margin of Safety % (DCF FCF Based)

For the REIT - Office subindustry, Kilroy Realty's Margin of Safety % (DCF FCF Based), along with its competitors' market caps and Margin of Safety % (DCF FCF Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

Kilroy Realty's Margin of Safety % (DCF FCF Based) Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Kilroy Realty's Margin of Safety % (DCF FCF Based) distribution charts can be found below:

* The bar in red indicates where Kilroy Realty's Margin of Safety % (DCF FCF Based) falls into.

Kilroy Realty Margin of Safety % (DCF FCF Based) Calculation

Kilroy Realty's Margin of Safety % (DCF FCF Based) for today is calculated as

Margin of Safety % (DCF FCF Based)	=	(Intrinsic Value: DCF (FCF Based)	-	Current Price)	/	Intrinsic Value: DCF (FCF Based)
	=	(5.78	-	33.14)	/	5.78
	=	-473.36 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

The intrinsic value is calculated from the Discounted FCF model with default parameters. The calculation method is the same as Discounted Earnings model except free cash flow are used in the calculation instead of earnings per share.

Kilroy Realty Margin of Safety % (DCF FCF Based) Related Terms

Thank you for viewing the detailed overview of Kilroy Realty's Margin of Safety % (DCF FCF Based) provided by GuruFocus.com. Please click on the following links to see related term pages.

Kilroy Realty (Kilroy Realty) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Kilroy Realty Corp (NYSE:KRC) » Definitions » Margin of Safety % (DCF FCF Based)

Comparable Companies

Traded in Other Exchanges

KRC:Germany

Address

12200 West Olympic Boulevard, Suite 200, Los Angeles, CA, USA, 90064

Website

https://www.kilroyrealty.com

Kilroy Realty is a premier owner and landlord of approximately 16 million square feet of office space across Los Angeles, San Diego, the San Francisco Bay Area, and greater Seattle. The company operates as a real estate investment trust.

Executives

John Osmond	officer: EVP, Head of Asset Management	C/O KILROY REALTY CORPORATION, 12200 WEST OLYMPIC BLVD., SUITE 200, LOS ANGELES CA 90064
Michelle Ngo	officer: SVP, CFO & Treasurer	C/O KILROY REALTY CORPORATION, 12200 W. OLYMPIC BOULEVARD, SUITE 200, LOS ANGELES CA 90064
Eliott Trencher	officer: SVP, Chief Investment Officer	C/O KILROY REALTY CORPORATION, 12200 W. OLYMPIC BOULEVARD, SUITE 200, LOS ANGELES CA 90064
Louisa Ritter	director	C/O KILROY REALTY CORPORATION, 12200 W. OLYMPIC BOULEVARD, SUITE 200, LOS ANGELES CA 90064
Jonathan Praw	officer: SVP, Chief Investment Officer	C/O KILROY REALTYCORPORATION, 12200 W. OLYNPIC BOULEVARD, SUITE 200, LOS ANGELES CA 90064
Merryl Elizabeth Werber	officer: SVP, CAO & Controller	12200 W OLYMPIC BLVD STE 200, LOS ANGELES CA 90064
Stephen A Rosetta	officer: EVP, Chief Investment Officer	C/O KILROY REALTY CORPORATION, 12200 W. OLYMPIC BOULEVARD, SUITE 200, LOS ANGELES CA 90064
Jolie A. Hunt	director	C/O KLIROY REALTY CORPORATION, 12200 W. OLYMPIC BLVD., SUITE 200, LOS ANGELES CA 90064
Michael L. Sanford	officer: EVP, Northern California	12200 W. OLYMPIC BLVD., SUITE 200, LOS ANGELES CA 90064
Peter B. Stoneberg	director	12200 W. OLYMPIC BLVD., SUITE 200, LOS ANGELES CA 90064
Gary R. Stevenson	director	12200 W. OLYMPIC BLVD., SUITE 200, LOS ANGELES CA 90064
David Joshua Simon	officer: EVP	12200 W. OLYMPIC BLVD., SUITE 200, LOS ANGELES CA 90064
A. Robert Paratte	officer: See Remarks	12200 W. OLYMPIC BLVD., SUITE 200, LOS ANGELES CA 90064
Justin William Smart	officer: See Remarks	12200 W. OLYMPIC BLVD., SUITE 200, LOS ANGELES CA 90064
Kilroy John B Sr	director	12200 W OLYMPIC BLVD, SUITE 200, LOS ANGELES CA 90064