|
Market Closed -
Other stock markets
|
After hours 08:00:00 pm | |||
| 97.21 USD | +0.31% |
|
104.78 | +7.79% |
| 01:12am | UK Stocks-Factors to watch on July 15 | RE |
| Jul. 14 | TSX up Over 75 Points at Midday; Materials, Energy, The Best Performers | MT |
Company Valuation: KKR & Co. Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 43,583 | 39,973 | 73,323 | 131,378 | 113,630 | 87,282 | - | - |
| Change | - | -8.28% | 83.43% | 79.18% | -13.51% | -23.19% | - | - |
| Enterprise Value (EV) 1 | 75,461 | 75,994 | 100,449 | 166,147 | 149,676 | 113,461 | 107,639 | 102,988 |
| Change | - | 0.71% | 32.18% | 65.4% | -9.91% | -24.2% | -5.13% | -4.32% |
| P/E | 10.2x | -38.4x | 20.3x | 45.1x | 54.5x | 26.6x | 19.6x | 16.2x |
| PBR | 2.59x | 1.74x | 2.68x | 5.55x | 3.68x | 1.38x | 1.44x | 1.42x |
| PEG | - | 0x | -0x | -2.3x | -1.9x | 0.5x | 0.6x | 0.8x |
| Capitalization / Revenue | 14x | 5.85x | 13.1x | 18.4x | 14.8x | 8.35x | 7.1x | 6.28x |
| EV / Revenue | 24.2x | 11.1x | 17.9x | 23.3x | 19.5x | 10.9x | 8.76x | 7.41x |
| EV / EBITDA | 15.3x | 16.6x | 23.7x | 29.9x | 25.1x | 16.4x | 12.7x | 9.93x |
| EV / EBIT | 15.4x | 16.8x | 24x | 30.2x | 25.4x | 15.1x | 11.9x | 8.74x |
| EV / FCF | -10.4x | -14.2x | -62.7x | 25.5x | 472x | 12.9x | 12.2x | 7.2x |
| FCF Yield | -9.65% | -7.06% | -1.6% | 3.92% | 0.21% | 7.78% | 8.19% | 13.9% |
| Dividend per Share 2 | 0.58 | 0.62 | 0.66 | 0.7 | 0.78 | 0.7846 | 0.8285 | 0.8957 |
| Rate of return | 0.78% | 1.34% | 0.8% | 0.47% | 0.61% | 0.81% | 0.85% | 0.92% |
| EPS 2 | 7.31 | -1.21 | 4.09 | 3.28 | 2.34 | 3.654 | 4.956 | 6.007 |
| Distribution rate | 7.93% | -51.2% | 16.1% | 21.3% | 33.3% | 21.5% | 16.7% | 14.9% |
| Net sales 1 | 3,122 | 6,834 | 5,602 | 7,122 | 7,658 | 10,449 | 12,287 | 13,900 |
| EBITDA 1 | 4,922 | 4,565 | 4,233 | 5,560 | 5,958 | 6,937 | 8,494 | 10,369 |
| EBIT 1 | 4,896 | 4,531 | 4,187 | 5,510 | 5,890 | 7,520 | 9,072 | 11,781 |
| Net income 1 | 4,561 | -910.1 | 3,681 | 3,076 | 2,252 | 3,360 | 4,724 | 5,770 |
| Net Debt 1 | 31,878 | 36,021 | 27,126 | 34,769 | 36,046 | 26,178 | 20,356 | 15,706 |
| Reference price 2 | 74.50 | 46.42 | 82.85 | 147.91 | 127.48 | 97.21 | 97.21 | 97.21 |
| Nbr of stocks (in thousands) | 585,009 | 861,112 | 885,009 | 888,229 | 891,353 | 897,873 | - | - |
| Announcement Date | 2/8/22 | 2/7/23 | 2/6/24 | 2/4/25 | 2/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.6x | 10.86x | 16.36x | 0.81% | 87.28B | |
| 21.09x | 7.32x | 14.18x | 4.1% | 97.84B | |
| 20.27x | - | - | 4.5% | 27.13B | |
| 12.2x | 4.78x | 9.37x | 5.28% | 20.72B | |
| 17.08x | 1.81x | 6.79x | 3.97% | 17.22B | |
| 14.52x | 4.38x | 12.07x | 3.08% | 16.37B | |
| 12.09x | 9.28x | - | 10.22% | 13.49B | |
| 35.8x | 19.79x | 28.46x | 2.23% | 11.87B | |
| 89.68x | 6.11x | 19.43x | 1.4% | 8.85B | |
| Average | 27.70x | 8.04x | 15.24x | 3.95% | 33.42B | |
| Weighted average by Cap. | 23.61x | 8.33x | 14.74x | 3.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- KKR Stock
- Valuation KKR & Co. Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
