
KKR & Co Inc
NYSE:KKR

Intrinsic Value
The intrinsic value of one
KKR
stock under the Base Case scenario is
131.02
USD.
Compared to the current market price of 116.93 USD,
KKR & Co Inc
is
Undervalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
KKR & Co Inc
Fundamental Analysis


Revenue & Expenses Breakdown
KKR & Co Inc
Balance Sheet Decomposition
KKR & Co Inc
Current Assets | 15.6B |
Cash & Short-Term Investments | 14.9B |
Receivables | 621.8m |
Other Current Assets | 57.6m |
Non-Current Assets | 344.5B |
Long-Term Investments | 278.5B |
PP&E | 1.8B |
Intangibles | 7.7B |
Other Non-Current Assets | 56.6B |
Free Cash Flow Analysis
KKR & Co Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
KKR & Co Inc
Revenue
|
23B
USD
|
Cost of Revenue
|
-15.2B
USD
|
Gross Profit
|
7.8B
USD
|
Operating Expenses
|
-6.9B
USD
|
Operating Income
|
892.8m
USD
|
Other Expenses
|
2.2B
USD
|
Net Income
|
3.1B
USD
|
KKR Profitability Score
Profitability Due Diligence
KKR & Co Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
KKR & Co Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
KKR Solvency Score
Solvency Due Diligence
KKR & Co Inc's solvency score is 18/100. The higher the solvency score, the more solvent the company is.

Score
KKR & Co Inc's solvency score is 18/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KKR Price Targets Summary
KKR & Co Inc
According to Wall Street analysts, the average 1-year price target for
KKR
is 144.17 USD
with a low forecast of 115.14 USD and a high forecast of 203.7 USD.
Dividends
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?
The intrinsic value of one
KKR
stock under the Base Case scenario is
131.02
USD.
Compared to the current market price of 116.93 USD,
KKR & Co Inc
is
Undervalued by 11%.