KKR & Co Inc
SWB:KR51

Watchlist Manager
KKR & Co Inc Logo
KKR & Co Inc
SWB:KR51
Watchlist
Price: 96.89 EUR 0.89%
Market Cap: €50.8B

Relative Value

The Relative Value of one KR51 stock under the Base Case scenario is 157.96 EUR. Compared to the current market price of 96.89 EUR, KKR & Co Inc is Undervalued by 39%.

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.

KR51 Relative Value
Base Case
157.96 EUR
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

KR51 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
SWB:KR51
103.5B EUR 5.7 45.8 334.9 334.9
US
Blackstone Inc
NYSE:BX
181.4B USD 13.7 66.9 28.9 29
US
BlackRock Inc
NYSE:BLK
170.9B USD 7.1 30.9 21.4 24.2
CA
Brookfield Corp
NYSE:BN
106.4B USD 1.4 128.1 11.8 17.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
112.8B CAD 23.3 40.9 31.7 32.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
68.9B EUR 22.6 39.7 50 50.8
CA
Brookfield Asset Management Inc
NYSE:BAM
82.9B USD 23.7 41.7 44.7 45.4
US
Bank of New York Mellon Corp
NYSE:BK
81.6B USD 4.1 15.4 0 0
SE
EQT AB
STO:EQT
415.8B SEK 15.1 54.6 2.2 3.1
US
Ameriprise Financial Inc
NYSE:AMP
46.4B USD 2.5 12.8 13.5 13.5
UK
3i Group PLC
LSE:III
31.2B GBP 4.7 5 5 5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
KKR & Co Inc
SWB:KR51
Average EV/EBITDA: 54.4
334.9
126%
2.7
US
Blackstone Inc
NYSE:BX
28.9
18%
1.6
US
BlackRock Inc
NYSE:BLK
21.4
24%
0.9
CA
Brookfield Corp
NYSE:BN
11.8
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
31.7
243%
0.1
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
50
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
44.7
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
SE
EQT AB
STO:EQT
2.2
21%
0.1
US
Ameriprise Financial Inc
NYSE:AMP
13.5
5%
2.7
UK
3i Group PLC
LSE:III
5
7%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
KKR & Co Inc
SWB:KR51
Average EV/EBIT: 55.6
334.9
111%
3
US
Blackstone Inc
NYSE:BX
29
22%
1.3
US
BlackRock Inc
NYSE:BLK
24.2
17%
1.4
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
32.2
236%
0.1
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
50.8
236%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45.4
236%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
SE
EQT AB
STO:EQT
3.1
36%
0.1
US
Ameriprise Financial Inc
NYSE:AMP
13.5
1%
13.5
UK
3i Group PLC
LSE:III
5
11%
0.5