KKR & Co Inc
NYSE:KKR

Watchlist Manager
KKR & Co Inc Logo
KKR & Co Inc
NYSE:KKR
Watchlist
Price: 127.48 USD -0.9% Market Closed
Market Cap: 113.6B USD

Intrinsic Value

The intrinsic value of one KKR stock under the Base Case scenario is 135.78 USD. Compared to the current market price of 127.48 USD, KKR & Co Inc is Undervalued by 6%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KKR Intrinsic Value
135.78 USD
Undervaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
KKR & Co Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about KKR?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is KKR valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for KKR & Co Inc.

Explain Valuation
Compare KKR to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A sustained environment of higher interest rates could pressure KKR’s leveraged buyout strategies, weakening investment returns and limiting the ability to exit deals profitably.

Heightened regulatory scrutiny of private equity, especially around fee structures and disclosure requirements, could curtail KKR’s fundraising prowess and profit generation.

Overexposure to cyclical sectors such as energy and retail among its portfolio companies may magnify losses during economic downturns or periods of sector-specific distress.

Bull Theses

KKR’s long track record and strong brand recognition in private markets continue to attract top-tier limited partners, bolstering capital inflows and deal-making opportunities.

The firm’s growing diversification beyond traditional buyout strategies—through credit, infrastructure, real estate, and growth equity investments—buffers revenues against volatility in any single segment.

Active operational oversight and value-creation strategies in portfolio companies could drive outsized returns, particularly if KKR can sustain improvements in margin and cash flow generation across diverse industries.

Show More Less
How do you feel about KKR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
KKR & Co Inc

Current Assets 23.4B
Cash & Short-Term Investments 22.7B
Receivables 663.9m
Other Current Assets 87.3m
Non-Current Assets 375B
Long-Term Investments 307.2B
PP&E 1.8B
Intangibles 8.3B
Other Non-Current Assets 57.7B
Current Liabilities 57.5B
Accounts Payable 6.4B
Accrued Liabilities 4.7B
Short-Term Debt 524.5m
Other Current Liabilities 45.9B
Non-Current Liabilities 311.2B
Long-Term Debt 53.1B
Other Non-Current Liabilities 258.1B
Efficiency

Free Cash Flow Analysis
KKR & Co Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
KKR & Co Inc

Revenue
18B USD
Cost of Revenue
-10.9B USD
Gross Profit
7.1B USD
Operating Expenses
-6.7B USD
Operating Income
401.1m USD
Other Expenses
1.9B USD
Net Income
2.3B USD
Fundamental Scores

KKR Profitability Score
Profitability Due Diligence

KKR & Co Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Operating Margin is Increasing
49/100
Profitability
Score

KKR & Co Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

KKR Solvency Score
Solvency Due Diligence

KKR & Co Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Positive Net Debt
Average D/E
Short-Term Solvency
22/100
Solvency
Score

KKR & Co Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KKR Price Targets Summary
KKR & Co Inc

Wall Street analysts forecast KKR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KKR is 161.65 USD with a low forecast of 140.39 USD and a high forecast of 184.8 USD.

Lowest
Price Target
140.39 USD
10% Upside
Average
Price Target
161.65 USD
27% Upside
Highest
Price Target
184.8 USD
45% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for KKR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

KKR Insider Trading
Buy and sell transactions by insiders

KKR News

Other Videos
What is the Intrinsic Value of one KKR stock?

The intrinsic value of one KKR stock under the Base Case scenario is 135.78 USD.

Is KKR stock undervalued or overvalued?

Compared to the current market price of 127.48 USD, KKR & Co Inc is Undervalued by 6%.

Back to Top