Valuation KKR & Co. Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 17/06/2025 BST			5-day change	1st Jan Change
121.06 ^USD	-1.90%		-1.78%	-18.15%

11:19pm	KKR Income Opportunities Fund declares monthly distributions	RE
06-17	Global markets live: OpenAi, Eli Lily, KKR, Boeing, Kering…

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	23,046	43,583	39,973	73,323	131,378	107,821	-	-
Change	-	89.11%	-8.28%	83.43%	79.18%	-17.93%	-	-
Enterprise Value (EV) ¹	51,107	75,461	75,994	100,449	166,147	111,783	110,758	108,931
Change	-	47.65%	0.71%	32.18%	65.4%	-32.72%	-0.92%	-1.65%
P/E ratio	12x	10.2x	-38.4x	20.3x	45.1x	52.2x	23x	18.3x
PBR	1.75x	2.59x	1.74x	2.68x	5.55x	3.23x	2.77x	2.37x
PEG	-	0x	0x	-0x	-2.3x	-1.8x	0x	0.7x
Capitalization / Revenue	10.9x	14x	5.85x	13.1x	18.4x	13.6x	10.3x	8.74x
EV / Revenue	24.1x	24.2x	11.1x	17.9x	23.3x	14.1x	10.6x	8.83x
EV / EBITDA	22.7x	15.3x	16.6x	23.7x	29.9x	19x	12.4x	10.4x
EV / EBIT	25x	15.4x	16.8x	24x	30.2x	18.1x	13.6x	10.9x
EV / FCF	-8.37x	-10.4x	-14.2x	-62.7x	25.5x	24.1x	15.8x	12.5x
FCF Yield	-11.9%	-9.65%	-7.06%	-1.6%	3.92%	4.15%	6.34%	8%
Dividend per Share ²	0.54	0.58	0.62	0.66	0.7	0.7425	0.7911	0.909
Rate of return	1.33%	0.78%	1.34%	0.8%	0.47%	0.61%	0.65%	0.75%
EPS ²	3.37	7.31	-1.21	4.09	3.28	2.32	5.265	6.607
Distribution rate	16%	7.93%	-51.2%	16.1%	21.3%	32%	15%	13.8%
Net sales ¹	2,121	3,122	6,834	5,602	7,122	7,927	10,447	12,335
EBITDA ¹	2,253	4,922	4,565	4,233	5,560	5,895	8,923	10,446
EBIT ¹	2,041	4,896	4,531	4,187	5,510	6,166	8,141	10,025
Net income ¹	1,946	4,561	-910.1	3,681	3,076	2,075	4,391	5,262
Net Debt ¹	28,061	31,878	36,021	27,126	34,769	3,962	2,937	1,110
Reference price ²	40.49	74.50	46.42	82.85	147.91	121.06	121.06	121.06
Nbr of stocks (in thousands)	569,189	585,009	861,112	885,009	888,229	890,642	-	-
Announcement Date	08/02/21	08/02/22	07/02/23	06/02/24	04/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KKR & CO. INC.	52.18x	14.1x	18.96x	0.61%	108B
BLACKSTONE INC.	25.97x	9.23x	16.37x	3.03%	105B
ARES MANAGEMENT CORPORATION	32.17x	-	-	2.73%	36.09B
THE CARLYLE GROUP INC.	12.83x	4.38x	11.13x	3.05%	16.65B
AMUNDI	10.82x	4.13x	8.25x	6.37%	15.71B
ARES CAPITAL CORPORATION	11.43x	9.64x	-	9.01%	14.8B
HDFC ASSET MANAGEMENT COMPANY LIMITED	38.46x	-	-	2.05%	12.35B
FRANKLIN RESOURCES, INC.	20.17x	1.17x	5.54x	5.72%	11.75B
BLUE OWL CAPITAL INC.	22.19x	-	-	4.88%	11.62B
CHINA CITIC FINANCIAL ASSET MANAGEMENT CO., LTD.	8.47x	-	-	-	11.35B
Average	23.47x	7.11x	12.05x	4.16%	34.3B
Weighted average by Cap.	32.45x	10.24x	16.13x	2.76%