Douglas Emmett Inc (DEI)vsKilroy Realty Corp (KRC)
DEI
Douglas Emmett Inc
$9.38
+0.32%
REAL ESTATE · Cap: $1.90B
KRC
Kilroy Realty Corp
$28.48
-0.52%
REAL ESTATE · Cap: $3.43B
Smart Verdict
WallStSmart Research — data-driven comparison
Kilroy Realty Corp generates 11% more annual revenue ($1.11B vs $1.00B). KRC leads profitability with a 24.8% profit margin vs 1.6%. KRC appears more attractively valued with a PEG of 1.82. KRC earns a higher WallStSmart Score of 60/100 (C).
DEI
Buy56
out of 100
Grade: C
KRC
Buy60
out of 100
Grade: C
Intrinsic Value Comparison
Multi-model valuation · Graham Formula
Margin of Safety
-143.9%
Fair Value
$4.21
Current Price
$9.38
$5.17 premium
Margin of Safety
-104.2%
Fair Value
$15.78
Current Price
$28.48
$12.70 premium
Key Strengths & Concerns
Side-by-side fundamental analysis
Key Strengths
Reasonable price relative to book value
Reasonable price relative to book value
Keeps 25 of every $100 in revenue as profit
Attractively priced relative to earnings
Strong operational efficiency at 23.2%
Areas to Watch
1.5% revenue growth
3.6% earnings growth
Smaller company, higher risk/reward
1.6% margin — thin
Expensive relative to growth rate
ROE of 5.4% — below average capital efficiency
Revenue declined 5.0%
Earnings declined 79.0%
Comparative Analysis Report
WallStSmart ResearchBull Case : DEI
The strongest argument for DEI centers on Price/Book.
Bull Case : KRC
The strongest argument for KRC centers on Price/Book, Profit Margin, P/E Ratio. Profitability is solid with margins at 24.8% and operating margin at 23.2%.
Bear Case : DEI
The primary concerns for DEI are Revenue Growth, EPS Growth, Market Cap. A P/E of 103.9x leaves little room for execution misses. Debt-to-equity of 2.92 is elevated, increasing financial risk.
Bear Case : KRC
The primary concerns for KRC are PEG Ratio, Return on Equity, Revenue Growth.
Key Dynamics to Monitor
DEI profiles as a value stock while KRC is a declining play — different risk/reward profiles.
DEI carries more volatility with a beta of 1.16 — expect wider price swings.
DEI is growing revenue faster at 1.5% — sustainability is the question.
DEI generates stronger free cash flow (12M), providing more financial flexibility.
Bottom Line
KRC scores higher overall (60/100 vs 56/100), backed by strong 24.8% margins. Both earn "Buy" and "Buy" ratings respectively — the choice depends on your investment horizon and risk tolerance.
This analysis is generated from publicly available financial data. Not financial advice.
Douglas Emmett Inc
REAL ESTATE · REIT - OFFICE · USA
Douglas Emmett, Inc. (DEI) is a fully integrated, self-managed and self-managed Real Estate Investment Trust (REIT) and one of the largest owners and operators of high-quality multifamily and office properties located in major coastal submarkets. from Los Angeles and Honolulu.
Visit Website →Kilroy Realty Corp
REAL ESTATE · REIT - OFFICE · USA
Kilroy Realty Corporation (NYSE: KRC, the?
Visit Website →Compare with Other REIT - OFFICE Stocks
Want to dig deeper into these stocks?