As of 2024-12-11, the Intrinsic Value of KKR & Co Inc (KKR) is
32.71 USD. This KKR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 151.81 USD, the upside of KKR & Co Inc is
-78.50%.
The range of the Intrinsic Value is (0.77) - 573.00 USD
32.71 USD
Intrinsic Value
KKR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.77) - 573.00 |
32.71 |
-78.5% |
| DCF (Growth 10y) |
46.74 - 1,434.90 |
127.64 |
-15.9% |
| DCF (EBITDA 5y) |
2.83 - 30.57 |
15.77 |
-89.6% |
| DCF (EBITDA 10y) |
53.14 - 143.90 |
91.75 |
-39.6% |
| Fair Value |
84.19 - 84.19 |
84.19 |
-44.54% |
| P/E |
51.86 - 60.55 |
56.64 |
-62.7% |
| EV/EBITDA |
(14.94) - (3.72) |
(10.86) |
-107.2% |
| EPV |
(26.05) - (12.49) |
(19.27) |
-112.7% |
| DDM - Stable |
44.58 - 301.70 |
173.14 |
14.1% |
| DDM - Multi |
116.57 - 603.29 |
194.34 |
28.0% |
KKR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
134,842.20 |
| Beta |
1.66 |
| Outstanding shares (mil) |
888.23 |
| Enterprise Value (mil) |
170,144.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.15% |
| Cost of Debt |
12.64% |
| WACC |
8.21% |