KKR Real Estate Finance Trust Inc
NYSE:KREF
Intrinsic Value
The intrinsic value of one KREF stock under the Base Case scenario is 18.97 USD. Compared to the current market price of 9.35 USD, KKR Real Estate Finance Trust Inc is Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
KKR Real Estate Finance Trust Inc
Fundamental Analysis

Revenue & Expenses Breakdown
KKR Real Estate Finance Trust Inc
Balance Sheet Decomposition
KKR Real Estate Finance Trust Inc
Current Assets | 134.4m |
Cash & Short-Term Investments | 106.4m |
Receivables | 28m |
Non-Current Assets | 6.4B |
Long-Term Investments | 117.5m |
Other Non-Current Assets | 6.3B |
Free Cash Flow Analysis
KKR Real Estate Finance Trust Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
KKR Real Estate Finance Trust Inc
Revenue
|
552.7m
USD
|
Cost of Revenue
|
-383.1m
USD
|
Gross Profit
|
169.7m
USD
|
Operating Expenses
|
-137.5m
USD
|
Operating Income
|
32.2m
USD
|
Other Expenses
|
-21m
USD
|
Net Income
|
11.3m
USD
|
KREF Profitability Score
Profitability Due Diligence
KKR Real Estate Finance Trust Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
KKR Real Estate Finance Trust Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
KREF Solvency Score
Solvency Due Diligence
KKR Real Estate Finance Trust Inc's solvency score is 10/100. The higher the solvency score, the more solvent the company is.
Score
KKR Real Estate Finance Trust Inc's solvency score is 10/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KREF Price Targets Summary
KKR Real Estate Finance Trust Inc
According to Wall Street analysts, the average 1-year price target for KREF is 11.6 USD with a low forecast of 9.6 USD and a high forecast of 13.65 USD.
Dividends
Current shareholder yield for KREF 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 KREF stock under the Base Case scenario is 18.97 USD.
Compared to the current market price of 9.35 USD, KKR Real Estate Finance Trust Inc is Undervalued by 51%.