Valuation KKR & Co. Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 14:33:55 20/04/2026 BST			5-day change	1st Jan Change
104.72 ^USD	+1.08%		+13.57%	-18.73%

12:13pm	RBC Lowers Price Target on KKR to $132 From $137, Keeps Outperform Rating	MT
04-17	GMR Solutions Inc files for IPO of class A common stock	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	43,583	39,973	73,323	131,378	113,630	92,365	-	-
Change	-	-8.28%	83.43%	79.18%	-13.51%	-18.71%	-	-
Enterprise Value (EV) ¹	75,461	75,994	100,449	166,147	149,676	94,110	84,791	78,364
Change	-	0.71%	32.18%	65.4%	-9.91%	-37.12%	-9.9%	-7.58%
P/E ratio	10.2x	-38.4x	20.3x	45.1x	54.5x	28.3x	21.8x	18.2x
PBR	2.59x	1.74x	2.68x	5.55x	3.68x	1.66x	1.5x	1.49x
PEG	-	0x	-0x	-2.3x	-1.9x	0.5x	0.7x	0.9x
Capitalization / Revenue	14x	5.85x	13.1x	18.4x	14.8x	9.25x	7.61x	6.71x
EV / Revenue	24.2x	11.1x	17.9x	23.3x	19.5x	9.43x	6.99x	5.7x
EV / EBITDA	15.3x	16.6x	23.7x	29.9x	25.1x	14.1x	10.2x	7.72x
EV / EBIT	15.4x	16.8x	24x	30.2x	25.4x	12.3x	9.16x	6.81x
EV / FCF	-10.4x	-14.2x	-62.7x	25.5x	472x	10.3x	10.9x	5.67x
FCF Yield	-9.65%	-7.06%	-1.6%	3.92%	0.21%	9.67%	9.14%	17.6%
Dividend per Share ²	0.58	0.62	0.66	0.7	0.78	0.7843	0.8346	0.8957
Rate of return	0.78%	1.34%	0.8%	0.47%	0.61%	0.76%	0.81%	0.86%
EPS ²	7.31	-1.21	4.09	3.28	2.34	3.663	4.75	5.681
Distribution rate	7.93%	-51.2%	16.1%	21.3%	33.3%	21.4%	17.6%	15.8%
Net sales ¹	3,122	6,834	5,602	7,122	7,658	9,984	12,132	13,758
EBITDA ¹	4,922	4,565	4,233	5,560	5,958	6,652	8,279	10,148
EBIT ¹	4,896	4,531	4,187	5,510	5,890	7,652	9,256	11,504
Net income ¹	4,561	-910.1	3,681	3,076	2,252	7,723	10,758	15,599
Net Debt ¹	31,878	36,021	27,126	34,769	36,046	1,746	-7,574	-14,001
Reference price ²	74.50	46.42	82.85	147.91	127.48	103.60	103.60	103.60
Nbr of stocks (in thousands)	585,009	861,112	885,009	888,229	891,353	891,551	-	-
Announcement Date	08/02/22	07/02/23	06/02/24	04/02/25	05/02/26	-	-	-

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.	28.28x	9.43x	14.15x	0.76%	92.36B
BLACKSTONE INC.	20.95x	7.05x	13.51x	4.15%	101B
ARES MANAGEMENT CORPORATION	18.76x	5.59x	16.09x	4.58%	26.43B
AMUNDI	11.46x	4.18x	8.48x	5.72%	19.11B
THE CARLYLE GROUP INC.	14.67x	4.22x	14.23x	2.71%	19.03B
FRANKLIN RESOURCES, INC.	16.66x	1.56x	5.89x	4.84%	14.2B
ARES CAPITAL CORPORATION	9.88x	9.25x	-	10.06%	13.71B
HDFC ASSET MANAGEMENT COMPANY LIMITED	40.91x	-	-	1.88%	12.93B
VZ HOLDING AG	24.14x	-	-	2.03%	8.11B
CHINA CITIC FINANCIAL ASSET MANAGEMENT CO., LTD.	4.04x	-	-	-	7.38B
Average	18.98x	5.90x	12.06x	4.08%	31.43B
Weighted average by Cap.	21.79x	7.14x	13.28x	3.32%