Kilroy Realty Corporation (KRC) DCF Valuation

Kilroy Realty Corporation (KRC) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Kilroy Realty Corporation (KRC) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify Kilroy Realty Corporation (KRC) valuation with this customizable DCF Calculator! Featuring real Kilroy Realty Corporation (KRC) financials and adjustable forecast inputs, you can test scenarios and uncover Kilroy Realty Corporation (KRC) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 837.5 898.4 955.0 1,097.0 1,129.7 1,218.4 1,314.2 1,417.4 1,528.8 1,648.9
Revenue Growth, % 0 7.28 6.3 14.86 2.98 7.86 7.86 7.86 7.86 7.86
EBITDA 500.1 538.4 596.6 684.1 686.2 743.8 802.2 865.3 933.2 1,006.6
EBITDA, % 59.72 59.93 62.47 62.36 60.74 61.04 61.04 61.04 61.04 61.04
Depreciation 615.1 659.3 672.4 772.3 356.3 777.8 838.9 904.8 975.9 1,052.6
Depreciation, % 73.45 73.39 70.4 70.4 31.54 63.84 63.84 63.84 63.84 63.84
EBIT -115.0 -120.9 -75.7 -88.3 329.9 -34.0 -36.7 -39.6 -42.7 -46.1
EBIT, % -13.74 -13.45 -7.93 -8.05 29.2 -2.79 -2.79 -2.79 -2.79 -2.79
Total Cash 87.1 759.5 441.6 370.9 794.8 597.9 644.9 695.5 750.2 809.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 364.4 398.7 420.1 472.8 474.6
Account Receivables, % 43.52 44.38 43.98 43.1 42.01
Inventories 458.7 1,323.1 10.3 -9.5 .0 377.7 407.4 439.4 473.9 511.1
Inventories, % 54.78 147.28 1.08 -0.86847 0 31 31 31 31 31
Accounts Payable 338.1 373.8 316.1 311.9 371.2 429.8 463.6 500.0 539.3 581.6
Accounts Payable, % 40.38 41.61 33.09 28.43 32.86 35.27 35.27 35.27 35.27 35.27
Capital Expenditure -1,352.7 -616.1 -1,797.8 -586.6 -543.8 -902.1 -973.0 -1,049.4 -1,131.9 -1,220.8
Capital Expenditure, % -161.53 -68.57 -188.24 -53.47 -48.14 -74.04 -74.04 -74.04 -74.04 -74.04
Tax Rate, % 10.93 10.93 10.93 10.93 10.93 10.93 10.93 10.93 10.93 10.93
EBITAT -78.5 -67.8 -72.2 -59.6 293.8 -25.6 -27.6 -29.8 -32.1 -34.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,301.1 -887.6 36.0 89.0 154.3 -523.2 -199.1 -214.8 -231.6 -249.8
WACC, % 6.13 5.85 6.75 6.11 6.6 6.29 6.29 6.29 6.29 6.29
PV UFCF
SUM PV UFCF -1,213.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -260
Terminal Value -11,347
Present Terminal Value -8,364
Enterprise Value -9,577
Net Debt 4,543
Equity Value -14,120
Diluted Shares Outstanding, MM 118
Equity Value Per Share -120.16

What You Will Get

  • Real KRC Financial Data: Pre-filled with Kilroy Realty Corporation’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Kilroy Realty Corporation’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive KRC Financials: Gain access to precise historical data and future forecasts tailored for Kilroy Realty Corporation (KRC).
  • Adjustable Forecast Parameters: Modify highlighted fields for metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries designed to illustrate your valuation outcomes.
  • Suitable for All Skill Levels: A straightforward, intuitive layout crafted for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Kilroy Realty Corporation (KRC) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Kilroy Realty Corporation’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Kilroy Realty Corporation (KRC) Calculator?

  • Accuracy: Utilizes real Kilroy Realty financials for precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Simple to navigate, suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate Kilroy Realty Corporation’s (KRC) valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for KRC.
  • Real Estate Developers: Understand how publicly traded REITs like Kilroy Realty Corporation are valued.
  • Consultants: Provide comprehensive valuation analyses and reports for clients in the real estate sector.
  • Students and Educators: Utilize real estate data to practice and teach valuation strategies effectively.

What the Template Contains

  • Historical Data: Includes Kilroy Realty Corporation’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Kilroy Realty Corporation’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Kilroy Realty Corporation’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.