Kilroy Realty Corp
$9.41B- Market cap
- $4.32B
- Debt
- +$5.27B
- Cash
- −$179.32M
Capital structure 45% equity / 55% debt · EV / Revenue 8.46x · EV / EBITDA 20.44x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2026 · Mkt cap
Decision snapshot: KRC stock price at discount vs VEEV $37.14 current versus $117.32 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at VEEV's multiple
Implied fair value · at KRC's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: KRC FY 2025 (ended Dec 31, 2025) · VEEV FY 2026 (ended Jan 31, 2026). Fiscal years are not aligned.
Trendline
Nine fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 45% equity / 55% debt · EV / Revenue 8.46x · EV / EBITDA 20.44x
Capital structure 100% equity / 0% debt · EV / Revenue 13.53x · EV / EBITDA 35.40x
VEEV carries the larger enterprise value at $43.23B against $9.41B; KRC trades on the lower EV / Revenue multiple (8.46x vs 13.53x); KRC on the lower EV / EBITDA (20.44x vs 35.40x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
KILROY REALTY CORP · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Veeva Systems Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.97x
0.02x
Net debt / EBITDA
Leverage against operating earnings
11.06x
-1.08x
Cash and equivalents
Liquid reserves on the balance sheet
$179.32M
$1.42B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
BXP, Inc.
KRC vs BXP
ALEXANDRIA REAL ESTATE EQUITIES, INC.
KRC vs ARE
SL GREEN REALTY CORP
KRC vs SLG
HIGHWOODS PROPERTIES, INC.
KRC vs HIW
Douglas Emmett Inc
KRC vs DEI
Salesforce, Inc.
KRC vs CRM
Adobe Inc.
KRC vs ADBE
Microsoft Corporation
KRC vs MSFT
Oracle Corporation
KRC vs ORCL
$5.27B
$108.32M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.