Kilroy Realty (FRA:KRC) Cyclically Adjusted FCF per Share: €-3.95 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

FRA:KRC Kilroy Realty Corp FRA:KRC
48 GF Score
Price €33.40
GF Value €29.49
Valuation Modestly Overvalued
! 9 Warning Signs
View Full Analysis

What is Kilroy Realty Cyclically Adjusted FCF per Share?

Kilroy Realty FRA:KRC -1.76% 48 Cyclically Adjusted FCF per Share is €-3.95 as of Jun. 2026. GuruFocus rates FRA:KRC with a GF Score™ of 48/100 and a GF Value™ of €29.49 (Modestly Overvalued). The stock has 9 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Kilroy Realty's adjusted free cash flow per share for the three months ended in Jun. 2026 was €0.115. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is €-3.95 for the trailing ten years ended in Jun. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 10.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 9.30% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 2.30% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Kilroy Realty was 34.60% per year. The lowest was -36.40% per year. And the median was -4.30% per year.

As of today (2026-08-03), Kilroy Realty's current stock price is €33.40. Kilroy Realty's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was €-3.95. Kilroy Realty's Cyclically Adjusted Price-to-FCF of today is .


Kilroy Realty  (FRA:KRC) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Kilroy Realty Cyclically Adjusted FCF per Share Related Terms


Kilroy Realty Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Kilroy Realty's Cyclically Adjusted FCF per Share can be seen below:

* 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.

Kilroy Realty Cyclically Adjusted FCF per Share Chart

Kilroy Realty Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only -6.66 -6.14 -5.42 -4.83 -3.99

Kilroy Realty Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -4.00 -3.97 -3.99 -4.03 -3.95

FRA:KRC vs CDP, SLG, CUZ: Cyclically Adjusted FCF per Share Comparison

For the REIT - Office subindustry, Kilroy Realty's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF 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 Cyclically Adjusted Price-to-FCF vs REITs Industry

For the REITs industry and Real Estate sector, Kilroy Realty's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Kilroy Realty's Cyclically Adjusted Price-to-FCF falls into.


FRA:KRC
48GF Score
Kilroy Realty Corp FRA:KRC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kilroy Realty Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Kilroy Realty's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=0.115/333.9520*333.9520
=0.115

Current CPI (Jun. 2026) = 333.9520.

Kilroy Realty Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.367 241.428 0.508
201612 -4.097 241.432 -5.667
201703 0.067 243.801 0.092
201706 -0.273 244.955 -0.372
201709 -0.278 246.819 -0.376
201712 -0.874 246.524 -1.184
201803 -1.338 249.554 -1.791
201806 -2.974 251.989 -3.941
201809 -0.107 252.439 -0.142
201812 -2.516 251.233 -3.344
201903 -0.992 254.202 -1.303
201906 -1.347 256.143 -1.756
201909 -1.072 256.759 -1.394
201912 -4.831 256.974 -6.278
202003 -0.746 258.115 -0.965
202006 -0.475 257.797 -0.615
202009 0.283 260.280 0.363
202012 -0.345 260.474 -0.442
202103 -0.406 264.877 -0.512
202106 -4.552 271.696 -5.595
202109 -3.970 274.310 -4.833
202112 -0.283 278.802 -0.339
202203 0.072 287.504 0.084
202206 -0.348 296.311 -0.392
202209 0.670 296.808 0.754
202212 -0.308 296.797 -0.347
202303 0.484 301.836 0.535
202306 -0.288 305.109 -0.315
202309 0.483 307.789 0.524
202312 -0.202 306.746 -0.220
202403 0.518 312.332 0.554
202406 -0.202 314.175 -0.215
202409 0.015 315.301 0.016
202412 -0.021 315.605 -0.022
202503 0.470 319.799 0.491
202506 0.672 322.561 0.696
202509 -0.706 324.800 -0.726
202512 -1.258 324.054 -1.296
202603 0.133 330.213 0.135
202606 0.115 333.952 0.115

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of €-3.95 mean?
Kilroy Realty (FRA:KRC) has a Cyclically Adjusted FCF per Share of €-3.95 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Kilroy Realty and its competitors.
Is Kilroy Realty's Cyclically Adjusted FCF per Share too high?
Kilroy Realty's current Cyclically Adjusted FCF per Share is €-3.95. Overall, Kilroy Realty has a GF Score™ of 48/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Kilroy Realty's Cyclically Adjusted FCF per Share compare to CDP and SLG?
Kilroy Realty's Cyclically Adjusted FCF per Share of €-3.95 can be compared against companies in the REITs industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a REITs company?
A good Cyclically Adjusted FCF per Share depends on the REITs industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Kilroy Realty and its competitors. Kilroy Realty's current Cyclically Adjusted FCF per Share is €-3.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kilroy Realty stock overvalued right now?
Based on GuruFocus' analysis, Kilroy Realty (FRA:KRC) is currently considered Modestly Overvalued. The stock's GF Value™ is €29.49, compared to a current price of €33.40 — trading 13.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €-3.95. Kilroy Realty's overall GF Score™ is 48/100 with 9 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Kilroy Realty (FRA:KRC), the current Cyclically Adjusted FCF per Share is €-3.95 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Kilroy Realty (FRA:KRC) Overvalued in 2026?

Based on GuruFocus' analysis, Kilroy Realty stock appears to be overvalued. The current stock price of €33.40 is trading 13.3% above its estimated GF Value™ of €29.49. GuruFocus considers Kilroy Realty to be Modestly Overvalued.

Key valuation signals for FRA:KRC:

  • Cyclically Adjusted FCF per Share: €-3.95
  • GF Value™: €29.49 vs. price of €33.40 (13.3% above fair value)
  • GF Score™: 48/100 with 9 warning signs

No single metric tells the full story. See the FRA:KRC stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kilroy Realty Business Description

Industry Real EstateREITs
Other Exchanges KRC:USAK2RC34:Brazil
Address 12200 West Olympic Boulevard, Suite 200, Los Angeles, CA, USA, 90064
Kilroy Realty is a premier owner and landlord of approximately 16.3 million square feet of office space across Los Angeles, San Diego, the San Francisco Bay Area, Austin, Texas, and greater Seattle. The company operates as a real estate investment trust.
48GF Score

Get the complete analysis for FRA:KRC

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€33.40
Price
€29.49
GF Value