Stock KKR KKR & CO. INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials KKR & Co. Inc.

Equities

KKR

US48251W1045

Investment Management & Fund Operators

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
95.54 USD +0.71% Intraday chart for KKR & Co. Inc. +3.15% +15.32%
Apr. 26 Apollo, KKR, Stonepeak Eye Multi-Billion-Dollar Investment in Intel Semiconductor Plant in Ireland MT
Apr. 26 Apollo, KKR and Stonepeak may fund Intel's Ireland facility, Bloomberg reports RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 16,057 23,046 43,583 39,973 73,323 84,553 - -
Enterprise Value (EV) 1 40,723 51,107 75,461 75,994 100,449 88,054 87,704 86,365
P/E ratio - 12 x 10.2 x -38.4 x 20.3 x 22.7 x 18.8 x 19 x
Yield 1.71% 1.33% 0.78% 1.34% 0.8% 0.73% 0.8% 0.84%
Capitalization / Revenue 8.63 x 10.9 x 14 x 5.85 x 13.1 x 11.2 x 8.94 x 7.09 x
EV / Revenue 21.9 x 24.1 x 24.2 x 11.1 x 17.9 x 11.6 x 9.27 x 7.24 x
EV / EBITDA 20.3 x 22.7 x 15.3 x 16.6 x 23.7 x 15.6 x 12.7 x 9.8 x
EV / FCF - -8.37 x -10.4 x -14.2 x - 36 x 4.28 x 42.9 x
FCF Yield - -11.9% -9.65% -7.06% - 2.78% 23.4% 2.33%
Price to Book 1.52 x 1.75 x 2.59 x 1.74 x 2.68 x 2.73 x 2.31 x 1.94 x
Nbr of stocks (in thousands) 550,458 569,189 585,009 861,112 885,009 885,006 - -
Reference price 2 29.17 40.49 74.50 46.42 82.85 95.54 95.54 95.54
Announcement Date 1/31/20 2/8/21 2/8/22 2/7/23 2/6/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,862 2,121 3,122 6,834 5,602 7,564 9,459 11,928
EBITDA 1 2,005 2,253 4,922 4,565 4,233 5,654 6,929 8,812
EBIT 1 1,835 2,041 4,896 4,531 4,187 5,705 7,031 8,279
Operating Margin 98.56% 96.21% 156.85% 66.3% 74.74% 75.43% 74.33% 69.41%
Earnings before Tax (EBT) 1 - - 13,648 - 4,414 6,405 4,796 6,047
Net income 1 - 1,946 4,561 -910.1 3,681 3,747 4,528 4,476
Net margin - 91.75% 146.11% -13.32% 65.71% 49.54% 47.87% 37.52%
EPS 2 - 3.370 7.310 -1.210 4.090 4.213 5.093 5.033
Free Cash Flow 1 - -6,107 -7,279 -5,364 - 2,449 20,502 2,014
FCF margin - -287.94% -233.18% -78.49% - 32.38% 216.76% 16.89%
FCF Conversion (EBITDA) - - - - - 43.32% 295.89% 22.86%
FCF Conversion (Net income) - - - - - 65.36% 452.84% 45.01%
Dividend per Share 2 0.5000 0.5400 0.5800 0.6200 0.6600 0.7022 0.7610 0.8046
Announcement Date 1/31/20 2/8/21 2/8/22 2/7/23 2/6/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 818.6 962.8 1,902 1,780 1,671 1,482 1,276 1,231 1,464 1,631 1,438 1,790 2,032 2,276 2,040
EBITDA 1 - 1,724 1,251 1,098 1,095 1,121 993.9 933.3 1,092 1,214 1,002 1,168 1,232 1,331 -
EBIT 1 1,183 1,716 1,243 1,090 1,086 1,112 983.5 922.3 1,080 1,201 1,155 1,385 1,502 1,728 1,615
Operating Margin 144.5% 178.28% 65.39% 61.24% 65% 75.02% 77.1% 74.89% 73.76% 73.66% 80.33% 77.37% 73.89% 75.92% 79.17%
Earnings before Tax (EBT) - - - - - - - - - - - - - - -
Net income - - - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - - - -
EPS - - - - - - - - - - - - - - -
Dividend per Share 2 0.1450 0.1450 0.1550 0.1550 0.1550 0.1550 0.1650 0.1650 0.1650 0.1650 0.1771 0.1764 0.1764 0.1764 0.1874
Announcement Date 11/2/21 2/8/22 5/3/22 8/2/22 11/1/22 2/7/23 5/8/23 8/7/23 11/7/23 2/6/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 24,667 28,061 31,878 36,021 27,126 3,501 3,151 1,811
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 12.3 x 12.46 x 6.476 x 7.891 x 6.408 x 0.6192 x 0.4547 x 0.2055 x
Free Cash Flow 1 - -6,107 -7,279 -5,364 - 2,449 20,502 2,014
ROE (net income / shareholders' equity) 14.4% 15.9% 29.1% 19.6% 16.9% 16.8% 17.9% 18%
ROA (Net income/ Total Assets) - - 2.65% 1.28% 1.19% 1.5% 1.8% 1.6%
Assets 1 - - 172,048 -71,327 310,592 249,811 251,528 279,729
Book Value Per Share 2 19.20 23.10 28.80 26.70 31.00 35.00 41.40 49.20
Cash Flow per Share 2 - -10.20 -11.30 -7.040 - 5.120 5.590 5.900
Capex 1 - 153 102 85.1 - 83 117 126
Capex / Sales - 7.23% 3.27% 1.24% - 1.1% 1.24% 1.06%
Announcement Date 1/31/20 2/8/21 2/8/22 2/7/23 2/6/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for KKR & Co. Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
18
Last Close Price
95.54 USD
Average target price
115.9 USD
Spread / Average Target
+21.31%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Investment Management

1st Jan change Capi.
KKR & CO. INC. Stock KKR & Co. Inc.
+15.32% 84.55B
BLACKSTONE INC. Stock Blackstone Inc.
-6.44% 88.47B
ARES MANAGEMENT CORPORATION Stock Ares Management Corporation
+12.36% 26.01B
LEGAL & GENERAL PLC Stock Legal & General Plc
-6.65% 17.28B
AMUNDI Stock Amundi
+6.74% 14.28B
FRANKLIN RESOURCES, INC. Stock Franklin Resources, Inc.
-16.11% 13.16B
HDFC ASSET MANAGEMENT COMPANY LIMITED Stock HDFC Asset Management Company Limited
+16.00% 9.52B
BLUE OWL CAPITAL INC. Stock Blue Owl Capital Inc.
+26.11% 8.75B
LUMINE GROUP INC. Stock Lumine Group Inc.
+27.22% 7.13B
INFRATIL LIMITED Stock Infratil Limited
+7.48% 5.32B
Investment Management
  1. Stock Market
  2. Equities
  3. KKR Stock
  4. Financials KKR & Co. Inc.