KKR & Co Inc
NYSE:KKR

Watchlist Manager
KKR & Co Inc Logo
KKR & Co Inc
NYSE:KKR
Watchlist
Price: 132.15 USD -0.92% Market Closed
Market Cap: 117.8B USD

Relative Value

The Relative Value of one KKR stock under the Base Case scenario is hidden USD. Compared to the current market price of 132.15 USD, KKR & Co Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KKR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
32
Median 3Y
5.2
Median 5Y
4.9
Industry
3.2
Forward
14.2
vs History
4
vs Industry
13
Median 3Y
28.4
Median 5Y
20.7
Industry
15.5
Forward
25.5
vs History
9
vs Industry
19
Median 3Y
13.3
Median 5Y
-4.7
Industry
10.2
vs History
23
vs Industry
24
Median 3Y
13.5
Median 5Y
-10.9
Industry
12.2
vs History
22
vs Industry
11
Median 3Y
3.8
Median 5Y
2.5
Industry
1.3
vs History
30
vs Industry
33
Median 3Y
7.5
Median 5Y
7.1
Industry
5
Forward
17.9
vs History
14
vs Industry
15
Median 3Y
19.3
Median 5Y
15.1
Industry
7.4
vs History
0
vs Industry
4
Median 3Y
72.3
Median 5Y
46.2
Industry
14.1
Forward
26
vs History
0
vs Industry
2
Median 3Y
72.3
Median 5Y
46.2
Industry
14.8
Forward
28.1
vs History
9
vs Industry
16
Median 3Y
17.6
Median 5Y
-8.7
Industry
12.4
vs History
9
vs Industry
17
Median 3Y
17.8
Median 5Y
-8.6
Industry
13.3
vs History
25
vs Industry
67
Median 3Y
0.4
Median 5Y
0.3
Industry
1

Multiples Across Competitors

KKR Competitors Multiples
KKR & Co Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
KKR & Co Inc
NYSE:KKR
117.7B USD 6.5 52.1 370.7 370.7
US
Blackstone Inc
NYSE:BX
186.9B USD 14.2 69 29.8 29.9
US
BlackRock Inc
NYSE:BLK
165.2B USD 7.2 27.1 19.6 22
CA
Brookfield Corp
NYSE:BN
100B USD 1.3 120.3 11.5 17.5
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
116.7B CAD 23.9 43 44.7 45
CA
Brookfield Asset Management Inc
NYSE:BAM
84.7B USD 23.9 43 44.7 45
ZA
Ninety One Ltd
JSE:NY1
84.6B Zac 0 0 0 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.7B EUR 23.4 42.2 43.8 44.1
US
Bank of New York Mellon Corp
NYSE:BK
79.2B USD 4 15.8 75.6 0
LU
Reinet Investments SCA
JSE:RNI
78.7B Zac 0 0 0 0
US
Ameriprise Financial Inc
NYSE:AMP
45.4B USD 2.5 12.5 13.3 13.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
KKR & Co Inc
NYSE:KKR
Average EV/EBITDA: 72.6
370.7
126%
2.9
US
Blackstone Inc
NYSE:BX
29.8
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.6
19%
1
CA
Brookfield Corp
NYSE:BN
11.5
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
44.7
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
44.7
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.8
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
75.6
N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
13.3
4%
3.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
KKR & Co Inc
NYSE:KKR
Average EV/EBIT: 73.5
370.7
108%
3.4
US
Blackstone Inc
NYSE:BX
29.9
22%
1.4
US
BlackRock Inc
NYSE:BLK
22
18%
1.2
CA
Brookfield Corp
NYSE:BN
17.5
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45
240%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45
240%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.1
240%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
13.3
0%
N/A