KKR & Co Inc
NYSE:KKR

Watchlist Manager
KKR & Co Inc Logo
KKR & Co Inc
NYSE:KKR
Watchlist
Price: 137.05 USD 5.23%
Market Cap: 122.2B 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 137.05 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
11
vs Industry
32
Median 3Y
5.2
Median 5Y
4.9
Industry
3.3
Forward
14.5
vs History
4
vs Industry
13
Median 3Y
28.4
Median 5Y
20.7
Industry
15.5
Forward
26.1
vs History
11
vs Industry
19
Median 3Y
13.3
Median 5Y
-4.7
Industry
10.2
vs History
25
vs Industry
24
Median 3Y
13.5
Median 5Y
-10.9
Industry
12.3
vs History
25
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
18.2
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
14.3
Forward
26.5
vs History
0
vs Industry
2
Median 3Y
72.3
Median 5Y
46.2
Industry
14.8
Forward
28.7
vs History
9
vs Industry
16
Median 3Y
17.6
Median 5Y
-8.7
Industry
12.3
vs History
9
vs Industry
17
Median 3Y
17.8
Median 5Y
-8.6
Industry
13.3
vs History
26
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
120.8B USD 6.8 53.9 378.4 378.4
US
Blackstone Inc
NYSE:BX
190.8B USD 14.5 70.6 30.4 30.5
US
BlackRock Inc
NYSE:BLK
165.4B USD 7.2 27.2 19.6 22.1
CA
Brookfield Corp
NYSE:BN
104.7B USD 1.4 125.9 11.7 17.7
CA
Brookfield Asset Management Inc
NYSE:BAM
88.7B USD 25 45 46.7 47.1
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122.7B CAD 25 45 46.7 47
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
73.4B EUR 24.1 43.4 45.1 45.4
ZA
Ninety One Ltd
JSE:NY1
84.2B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
81.5B USD 4.1 16.2 76.9 0
LU
Reinet Investments SCA
JSE:RNI
77.6B Zac 0 0 0 0
US
Ameriprise Financial Inc
NYSE:AMP
44.9B USD 2.4 12.4 13.2 13.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
KKR & Co Inc
NYSE:KKR
Average EV/EBITDA: 74.3
378.4
126%
3
US
Blackstone Inc
NYSE:BX
30.4
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.6
19%
1
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.7
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.7
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.1
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
76.9
N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
13.2
4%
3.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
KKR & Co Inc
NYSE:KKR
Average EV/EBIT: 75.2
378.4
108%
3.5
US
Blackstone Inc
NYSE:BX
30.5
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.1
18%
1.2
CA
Brookfield Corp
NYSE:BN
17.7
-28%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
47.1
240%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47
240%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.4
240%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
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
13.2
0%
N/A