Valuation KKR & Co. Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 09/12/2025 GMT			5-day change	1st Jan Change
135.78 ^USD	+4.25%		+10.68%	-8.20%

12-09	KKR & Co. Inc. Presents at Goldman Sachs 2025 U.S. Financial Services Conference, Dec-09-2025 08:40 AM
12-08	Saviynt, Inc. announced that it has received $700 million in funding from KKR & Co. Inc., Sixth Street Partners, LLC, Ten Eleven Ventures, LLC, Carrick Capital Management Company, LLC	CI

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	121,028	-	-
Change	-	89.11%	-8.28%	83.43%	79.18%	-7.88%	-	-
Enterprise Value (EV) ¹	51,107	75,461	75,994	100,449	166,147	124,515	123,380	118,058
Change	-	47.65%	0.71%	32.18%	65.4%	-25.06%	-0.91%	-4.31%
P/E ratio	12x	10.2x	-38.4x	20.3x	45.1x	62.6x	30.5x	24.7x
PBR	1.75x	2.59x	1.74x	2.68x	5.55x	3.23x	3.19x	2.85x
PEG	-	0x	0x	-0x	-2.3x	-1.8x	0x	1.1x
Capitalization / Revenue	10.9x	14x	5.85x	13.1x	18.4x	14.6x	11.2x	9.34x
EV / Revenue	24.1x	24.2x	11.1x	17.9x	23.3x	15x	11.4x	9.11x
EV / EBITDA	22.7x	15.3x	16.6x	23.7x	29.9x	20.9x	13x	10.4x
EV / EBIT	25x	15.4x	16.8x	24x	30.2x	20.2x	14x	11.5x
EV / FCF	-8.37x	-10.4x	-14.2x	-62.7x	25.5x	22.2x	17.5x	14x
FCF Yield	-11.9%	-9.65%	-7.06%	-1.6%	3.92%	4.5%	5.7%	7.15%
Dividend per Share ²	0.54	0.58	0.62	0.66	0.7	0.7432	0.7931	0.9012
Rate of return	1.33%	0.78%	1.34%	0.8%	0.47%	0.55%	0.58%	0.66%
EPS ²	3.37	7.31	-1.21	4.09	3.28	2.17	4.445	5.489
Distribution rate	16%	7.93%	-51.2%	16.1%	21.3%	34.2%	17.8%	16.4%
Net sales ¹	2,121	3,122	6,834	5,602	7,122	8,288	10,830	12,954
EBITDA ¹	2,253	4,922	4,565	4,233	5,560	5,950	9,467	11,339
EBIT ¹	2,041	4,896	4,531	4,187	5,510	6,150	8,841	10,266
Net income ¹	1,946	4,561	-910.1	3,681	3,076	5,178	7,418	5,444
Net Debt ¹	28,061	31,878	36,021	27,126	34,769	3,487	2,352	-2,970
Reference price ²	40.49	74.50	46.42	82.85	147.91	135.78	135.78	135.78
Nbr of stocks (in thousands)	569,189	585,009	861,112	885,009	888,229	891,353	-	-
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.	62.57x	15.02x	20.93x	0.55%	121B
BLACKSTONE INC.	29.22x	10.32x	19.31x	2.91%	122B
ARES MANAGEMENT CORPORATION	34.95x	9.21x	21.7x	2.55%	38.82B
THE CARLYLE GROUP INC.	13.82x	5.47x	11.78x	2.43%	20.77B
AMUNDI	9.03x	3.67x	7.45x	6.41%	16.08B
ARES CAPITAL CORPORATION	10.83x	9.85x	-	9.14%	15.03B
HDFC ASSET MANAGEMENT COMPANY LIMITED	37.51x	-	-	2.07%	12.2B
FRANKLIN RESOURCES, INC.	11.39x	1.28x	5.07x	5.62%	12.22B
BLUE OWL CAPITAL INC.	26.04x	5.12x	10.68x	5.33%	11.08B
CHINA CITIC FINANCIAL ASSET MANAGEMENT CO., LTD.	6.25x	-	-	-	9.59B
Average	24.16x	7.49x	13.84x	4.11%	37.89B
Weighted average by Cap.	37.05x	10.72x	18.35x	2.61%