Valuation KKR & Co. Inc.

Stocks

Market Closed - NYSE Other stock markets 06:00:03 18/06/26 am AEST			After hours 10:00:00 am
97.17 ^USD	-1.82%		98.28	+1.14%

09:01am	KKR bets $1.4 billion on aircraft leasing, eyes airlines, Boeing and Airbus	RE
17/06	Medicover weighs sale of Indian operations to KKR	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,583	39,973	73,323	131,378	113,630	87,246	-	-
Change	-	-8.28%	83.43%	79.18%	-13.51%	-23.22%	-	-
Enterprise Value (EV) ¹	75,461	75,994	100,449	166,147	149,676	88,992	79,672	73,246
Change	-	0.71%	32.18%	65.4%	-9.91%	-40.54%	-10.47%	-8.07%
P/E	10.2x	-38.4x	20.3x	45.1x	54.5x	26.9x	19.9x	16.5x
PBR	2.59x	1.74x	2.68x	5.55x	3.68x	1.36x	1.42x	1.42x
PEG	-	0x	-0x	-2.3x	-1.9x	0.5x	0.6x	0.8x
Capitalization / Revenue	14x	5.85x	13.1x	18.4x	14.8x	8.44x	7.14x	6.37x
EV / Revenue	24.2x	11.1x	17.9x	23.3x	19.5x	8.61x	6.52x	5.35x
EV / EBITDA	15.3x	16.6x	23.7x	29.9x	25.1x	13.4x	9.6x	7.26x
EV / EBIT	15.4x	16.8x	24x	30.2x	25.4x	11.8x	8.81x	6.4x
EV / FCF	-10.4x	-14.2x	-62.7x	25.5x	472x	16x	10.3x	5.31x
FCF Yield	-9.65%	-7.06%	-1.6%	3.92%	0.21%	6.24%	9.67%	18.8%
Dividend per Share ²	0.58	0.62	0.66	0.7	0.78	0.7846	0.8285	0.8957
Rate of return	0.78%	1.34%	0.8%	0.47%	0.61%	0.81%	0.85%	0.92%
EPS ²	7.31	-1.21	4.09	3.28	2.34	3.611	4.886	5.892
Distribution rate	7.93%	-51.2%	16.1%	21.3%	33.3%	21.7%	17%	15.2%
Net sales ¹	3,122	6,834	5,602	7,122	7,658	10,340	12,218	13,699
EBITDA ¹	4,922	4,565	4,233	5,560	5,958	6,647	8,299	10,088
EBIT ¹	4,896	4,531	4,187	5,510	5,890	7,537	9,047	11,445
Net income ¹	4,561	-910.1	3,681	3,076	2,252	3,222	4,597	5,594
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	97.17	97.17	97.17
Nbr of stocks (in thousands)	585,009	861,112	885,009	888,229	891,353	897,873	-	-
Announcement Date	8/2/22	7/2/23	6/2/24	4/2/25	5/2/26	-	-	-

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.	27.41x	8.76x	13.63x	0.79%	88.86B
BLACKSTONE INC.	21.4x	7.36x	14.12x	4.04%	100B
ARES MANAGEMENT CORPORATION	22.55x	6.49x	15.03x	4.01%	30.44B
AMUNDI	11.58x	4.52x	8.94x	5.56%	19.78B
FRANKLIN RESOURCES, INC.	19.3x	1.89x	7.18x	3.96%	17.24B
THE CARLYLE GROUP INC.	13.16x	4.36x	12.35x	2.99%	16.86B
ARES CAPITAL CORPORATION	11.94x	9.19x	-	10.31%	13.37B
HDFC ASSET MANAGEMENT COMPANY LIMITED	35.78x	20.01x	28.89x	2.22%	12.05B
INFRATIL LIMITED	79.21x	6.29x	19.7x	1.4%	8.77B
Average	26.93x	7.65x	14.98x	3.92%	34.2B
Weighted average by Cap.	23.85x	7.57x	13.98x	3.26%