Tearsheet

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Attractive yield
Total YieldTotal Yield = Earnings Yield + Dividend Yield, Earnings Yield = Net Income / Market Cap Dividend Yield = Total Dividends / Market Cap is 12%, Dividend Yield is 5.2%, ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is 7.5%
Weak multi-year price returns
2Y Excs Rtn is -32%, 3Y Excs Rtn is -50%
Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 86%
1 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 50%
Meaningful short interest
Short Interest Days-to-CoverDTC = (Short Interest Share Quantity) / (Average Daily Trading Volume). Reflects how many days it would take to cover (close out) the short interest based on average volumes. High DTC can signify an increased risk of a short squeeze. is 10.59, Short Interest % of Basic SharesShort Interest % of Basic Shares = (Short Interest Quantity) / (Basic Shares Outstanding). A high fraction of short interest can indicate potential risk of a short squeeze. is 11%
Weak revenue growth
Rev Chg QQuarterly Revenue Change % is -3.5%
2 Low stock price volatility
Vol 12M is 32%
  Key risks
KRC key risks include [1] its heavy portfolio concentration in West Coast markets and among tech-sector tenants and [2] significant near-term debt maturities requiring refinancing at potentially higher rates.
3 Megatrend and thematic drivers
Megatrends include Sustainable & Green Buildings, and Smart Buildings & Proptech. Themes include Sustainable & Green Buildings, and Smart Buildings & Proptech.
  
0 Attractive yield
Total YieldTotal Yield = Earnings Yield + Dividend Yield, Earnings Yield = Net Income / Market Cap Dividend Yield = Total Dividends / Market Cap is 12%, Dividend Yield is 5.2%, ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is 7.5%
1 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 50%
2 Low stock price volatility
Vol 12M is 32%
3 Megatrend and thematic drivers
Megatrends include Sustainable & Green Buildings, and Smart Buildings & Proptech. Themes include Sustainable & Green Buildings, and Smart Buildings & Proptech.
4 Weak multi-year price returns
2Y Excs Rtn is -32%, 3Y Excs Rtn is -50%
5 Meaningful short interest
Short Interest Days-to-CoverDTC = (Short Interest Share Quantity) / (Average Daily Trading Volume). Reflects how many days it would take to cover (close out) the short interest based on average volumes. High DTC can signify an increased risk of a short squeeze. is 10.59, Short Interest % of Basic SharesShort Interest % of Basic Shares = (Short Interest Quantity) / (Basic Shares Outstanding). A high fraction of short interest can indicate potential risk of a short squeeze. is 11%
6 Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 86%
7 Weak revenue growth
Rev Chg QQuarterly Revenue Change % is -3.5%
8 Key risks
KRC key risks include [1] its heavy portfolio concentration in West Coast markets and among tech-sector tenants and [2] significant near-term debt maturities requiring refinancing at potentially higher rates.

Valuation, Metrics & Events

KRC Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

Here are five key points explaining the approximate -5.1% movement in Kilroy Realty (KRC) stock between August 31, 2025, and December 18, 2025:

1. Decline in Year-over-Year Funds from Operations (FFO)
Kilroy Realty reported its third-quarter 2025 financial results on October 27, 2025. While the FFO of $1.08 per diluted share exceeded analyst expectations, it marked a decline from $1.17 per diluted share reported in the third quarter of 2024. This year-over-year decrease in a key performance metric for REITs can signal underlying operational challenges to investors.

2. Decrease in Cash Rents on Renewed Leases
During the third quarter of 2025, Kilroy Realty experienced a 9.6% decrease in cash rents on second-generation leasing from prior levels, excluding short-term leases. This indicates that while the company was active in renewing leases, it often did so at lower rental rates, which can negatively impact future revenue growth and profitability.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
KRC Return-29%19%-39%10%8%3%-37%
Peers Return-17%21%-41%-3%-6%-29%-62%
S&P 500 Return16%27%-19%24%23%14%108%

Monthly Win Rates [3]
KRC Win Rate25%58%42%50%42%50% 
Peers Win Rate33%52%32%45%43%42% 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
KRC Max Drawdown-43%-5%-41%-31%-21%-29% 
Peers Max Drawdown-43%-7%-47%-38%-28%-43% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: ARE, BXP, HPP, DEI, DOC. See KRC Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/17/2025 (YTD)

How Low Can It Go

Unique KeyEventKRCS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-67.0%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven202.7%34.1%
2022 Inflation ShockTime to BreakevenTime to BreakevenNot Fully Recovered days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-47.4%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven90.0%51.3%
2020 Covid PandemicTime to BreakevenTime to BreakevenNot Fully Recovered days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-23.1%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven30.1%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven123 days120 days
2008 Global Financial Crisis2008 Global Financial Crisis  
2008 Global Financial Crisis% Loss% Loss-82.9%-56.8%
2008 Global Financial Crisis% Gain to Breakeven% Gain to Breakeven483.1%131.3%
2008 Global Financial CrisisTime to BreakevenTime to BreakevenNot Fully Recovered days1,480 days

Compare to VNO, RITM, PECO, IRT, BXP


In The Past

Kilroy Realty's stock fell -67.0% during the 2022 Inflation Shock from a high on 3/29/2022. A -67.0% loss requires a 202.7% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Kilroy Realty (KRC)

Better Bets than Kilroy Realty (KRC)

Latest Trefis Analyses

Trade Ideas

Select past ideas related to KRC. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
MPW_10312025_Short_Squeeze10312025MPWMedical Properties TrustSpecialShort Squeeze PotentialShort Squeeze Potential
Has potential for a short squeeze. High short interest, rising short interest and high debt.
-3.6%-3.6%-5.8%
KRC_10312023_Dip_Buyer_ValueBuy10312023KRCKilroy RealtyDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
21.7%51.5%-2.0%
KRC_10312022_Dip_Buyer_ValueBuy10312022KRCKilroy RealtyDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-31.1%-28.5%-37.1%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
MPW_10312025_Short_Squeeze10312025MPWMedical Properties TrustSpecialShort Squeeze PotentialShort Squeeze Potential
Has potential for a short squeeze. High short interest, rising short interest and high debt.
-3.6%-3.6%-5.8%
KRC_10312023_Dip_Buyer_ValueBuy10312023KRCKilroy RealtyDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
21.7%51.5%-2.0%
KRC_10312022_Dip_Buyer_ValueBuy10312022KRCKilroy RealtyDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-31.1%-28.5%-37.1%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Kilroy Realty

Peers to compare with:

Financials

KRCAREBXPHPPDEIDOCMedian
NameKilroy R.Alexandr.BXP Hudson P.Douglas .Healthpe. 
Mkt Price38.9547.5669.5411.0111.3316.4027.68
Mkt Cap4.68.111.00.71.911.46.4
Rev LTM1,1272,9803,4647851,0002,8011,964
Op Inc LTM3355691,022-107194521428
FCF LTM511,3761,22141961,241659
FCF 3Y Avg381,5461,2481491741,064619
CFO LTM5651,3761,221623981,241893
CFO 3Y Avg5701,5461,2481674251,064817

Growth & Margins

KRCAREBXPHPPDEIDOCMedian
NameKilroy R.Alexandr.BXP Hudson P.Douglas .Healthpe. 
Rev Chg LTM0.8%-1.6%2.5%-8.3%-0.1%9.6%0.3%
Rev Chg 3Y Avg1.7%6.4%4.3%-7.5%0.7%11.6%3.0%
Rev Chg Q-3.5%-5.1%1.4%-6.9%-0.1%0.8%-1.8%
QoQ Delta Rev Chg LTM-0.9%-1.3%0.4%-1.7%-0.0%0.2%-0.5%
Op Mgn LTM29.7%19.1%29.5%-13.6%19.4%18.6%19.2%
Op Mgn 3Y Avg29.3%23.1%30.6%-3.6%18.8%18.2%20.9%
QoQ Delta Op Mgn LTM-0.1%-2.3%-0.3%-0.8%-0.1%0.5%-0.2%
CFO/Rev LTM50.2%46.2%35.3%7.9%39.8%44.3%42.1%
CFO/Rev 3Y Avg50.4%53.0%37.2%18.2%42.3%42.5%42.4%
FCF/Rev LTM4.5%46.2%35.3%5.3%9.6%44.3%22.4%
FCF/Rev 3Y Avg3.4%53.0%37.2%16.2%17.3%42.5%27.2%

Valuation

KRCAREBXPHPPDEIDOCMedian
NameKilroy R.Alexandr.BXP Hudson P.Douglas .Healthpe. 
Mkt Cap4.68.111.00.71.911.46.4
P/S4.44.83.40.92.64.83.9
P/EBIT10.5-682.423.0-2.310.029.510.2
P/E15.5-34.5-58.7-1.6117.3-349.5-18.0
P/CFO8.810.39.611.56.610.710.0
Total Yield11.6%3.5%1.2%-63.6%5.7%6.1%4.6%
Dividend Yield5.2%6.4%2.9%0.0%4.9%6.4%5.0%
FCF Yield 3Y Avg0.9%9.1%11.3%123.8%6.9%8.3%8.7%
D/E0.91.01.55.62.10.71.2
Net D/E0.90.91.45.32.00.71.2

Returns

KRCAREBXPHPPDEIDOCMedian
NameKilroy R.Alexandr.BXP Hudson P.Douglas .Healthpe. 
1M Rtn-3.6%-6.5%0.6%-16.3%-1.5%-5.1%-4.4%
3M Rtn-9.8%-43.3%-8.2%-43.4%-28.8%-8.4%-19.3%
6M Rtn14.4%-30.6%-0.7%-44.2%-21.5%-1.1%-11.3%
12M Rtn-1.8%-50.6%-8.9%-49.7%-41.6%-16.5%-29.0%
3Y Rtn19.3%-62.0%23.4%-82.9%-16.1%-22.1%-19.1%
1M Excs Rtn-4.3%-7.2%-0.1%-17.1%-2.2%-5.9%-5.1%
3M Excs Rtn-12.6%-46.1%-11.1%-46.4%-31.4%-11.5%-22.0%
6M Excs Rtn2.0%-43.0%-13.1%-56.6%-33.9%-13.4%-23.7%
12M Excs Rtn-12.2%-61.8%-19.5%-63.3%-51.6%-27.1%-39.4%
3Y Excs Rtn-50.3%-131.8%-45.7%-151.5%-85.1%-91.0%-88.0%

Financials

Segment Financials

Revenue by Segment

$ Mil20242023202220212020
Rental income1,1181,086949892826
Other property income12116611
Total1,1301,097955898837


Price Behavior

Short Interest

Short Interest: As Of Date11282025
Short Interest: Shares Quantity13,133,258
Short Interest: % Change Since 11152025-1.7%
Average Daily Volume1,240,587
Days-to-Cover Short Interest10.59
Basic Shares Quantity118,295,812
Short % of Basic Shares11.1%

Earnings Returns History

Expand for More

 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
10/27/20251.7%2.4%4.3%
7/28/20254.7%2.5%10.7%
5/5/2025-3.4%1.6%5.4%
2/10/2025-2.6%-5.6%-10.5%
10/28/2024-0.8%-5.6%1.9%
7/31/2024-4.7%-10.4%-1.8%
5/2/2024-1.0%0.5%-1.9%
2/5/2024-1.4%3.6%4.6%
...
SUMMARY STATS   
# Positive131112
# Negative111312
Median Positive0.8%2.9%5.0%
Median Negative-1.6%-5.6%-7.0%
Max Positive4.7%6.7%30.0%
Max Negative-4.7%-10.4%-15.4%

SEC Filings

Expand for More

Report DateFiling DateFiling
93020251028202510-Q 9/30/2025
6302025729202510-Q 6/30/2025
3312025506202510-Q 3/31/2025
12312024213202510-K 12/31/2024
93020241029202410-Q 9/30/2024
6302024801202410-Q 6/30/2024
3312024503202410-Q 3/31/2024
12312023209202410-K 12/31/2023
93020231026202310-Q 9/30/2023
6302023801202310-Q 6/30/2023
3312023427202310-Q 3/31/2023
12312022210202310-K 12/31/2022
93020221026202210-Q 9/30/2022
6302022728202210-Q 6/30/2022
3312022428202210-Q 3/31/2022
12312021210202210-K 12/31/2021

Insider Activity

Expand for More

 OwnerTitleFiling DateActionPriceSharesTransacted
Value
Value of
Held Shares
Form
0Roth Heidi RenaSee Remarks11042025Sell41.993,944165,5922,914,365Form