Three independent discounted-cash-flow-style models value Kilroy Realty Corp. every trading day. 0 of 3 currently price KRC above its market price.
| Free Cash Flow model | $-34.88 |
| Excess Profit model | $-20.16 |
| Residual Earnings model | $-0.04 |
| Dividend Discount model | $46.15 |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | +4.5% |
| Net debt / EBITDA | -0.6× |
| Gross margin | +100.0% |
| Revenue CAGR | +0.5% |
| Cash conversion | 1.9× |
| Dividend yield | +6.4% |
| Buyback yield | -0.5% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open KRC in StockKitty