Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Page: Earnings Power Value

KKR Real Estate Finance Trust Inc.

Ticker: KREF | Industry: REIT - Mortgage | Sector: Real Estate
$8.15 -0.07 (-0.85%)
As of: 2026-01-23

Master Data Export


Valuation Snapshot

Intrinsic Range$10.42 — $13.01
Selected Value (Mid)$11.72
Live Price$8.50
Upside / Downside37.84%

EPV Per Share Breakdown

MetricLowMidHigh
EPV Per Share$10.42$11.72$13.01

Normalized EBIT Margin

ScenarioMargin
Low25.29%
Mid29.75%
High34.21%

Normalized Tax Rate

MetricValue
Tax Rate21.00%

Adjusted Earnings (NOPAT)

ScenarioValue
Low41,688,735
Mid49,045,570
High56,402,406

Capital Structure

ComponentValue
Net Debt-204,094,000
Shares Outstanding65,876,727
WACC8.64%

Reverse EPV (Market Implied)

If "Implied" > "Actual", market expects profitability to improve.

MetricActual (LTM)Market Implied
EBIT Margin29.75%17.52%
NOPAT (Earnings)49,045,57028,891,233
Enterprise Value567,757,172334,448,243

Valuation Details

MetricLowMidHigh
Enterprise Value482,593,596567,757,172652,920,748
(-) Net Debt-204,094,000-204,094,000-204,094,000
(=) Equity Value686,687,596771,851,172857,014,748
(/) Shares Outstanding65,876,72765,876,72765,876,727
(=) Fair Value$10.42$11.72$13.01
Live Price$8.50$8.50$8.50
Upside %22.63%37.84%53.05%

High-Upside EPV Screener

US Market Global Market
1 »
Ticker Company Price EPV Upside
WSFS WSFS Financial Corporation $56.49 $74.80 32.42%
WKC World Kinect Corporation $26.15 $40.50 54.87%
MAPS WM Technology, Inc. $0.84 $1.15 36.25%
WEYS Weyco Group, Inc. $30.49 $35.51 16.47%
WES Western Midstream Partners, LP $39.57 $46.37 17.18%
MNP Western Asset Municipal Partners Fund Inc. $10.58 $12.77 20.70%
MHF Western Asset Municipal High Income Fund Inc. $6.88 $9.19 33.56%
SMMCX Western Asset Managed Municipals Fund Class C $14.94 $18.75 25.50%
PAI Western Asset Investment Grade Income Fund Inc. $12.49 $19.41 55.38%
WIW Western Asset Inflation-Linked Opportunities & Income Fund $8.59 $11.66 35.74%
BULLW Webull Corporation Warrants $3.22 $4.54 41.10%
WHOSX Wasatch-Hoisington U.S. Treasury Fund $10.09 $13.90 37.81%
VC Visteon Corporation $103.62 $131.19 26.61%
VLGEA Village Super Market, Inc. $34.38 $47.24 37.41%
VZ Verizon Communications Inc. $40.30 $48.53 20.41%
EGY VAALCO Energy, Inc. $3.60 $4.38 21.78%
USNA USANA Health Sciences, Inc. $19.49 $26.31 35.01%
UPBD Upbound Group, Inc. $18.70 $24.77 32.46%
UVV Universal Corporation $52.86 $62.25 17.77%
UNTY Unity Bancorp, Inc. $52.07 $67.38 29.41%
UBFO United Security Bancshares $10.12 $12.25 21.04%
UBSI United Bankshares, Inc. $39.30 $46.71 18.87%
UNB Union Bankshares, Inc. $23.74 $34.28 44.41%
UGI UGI Corporation $37.32 $52.84 41.59%
TPVG TriplePoint Venture Growth BDC Corp. $6.60 $9.20 39.37%
TRINL Trinity Capital Inc. - 7.00% No $25.07 $32.06 27.89%
TRIN Trinity Capital Inc. $15.47 $24.21 56.49%
NDP Tortoise Energy Independence Fund, Inc. $40.40 $61.08 51.18%
THRY Thryv Holdings, Inc. $5.98 $7.89 31.95%
TCBX Third Coast Bancshares, Inc. $38.45 $56.18 46.11%
HYB The New America High Income Fund Inc. $8.20 $11.51 40.31%
HHC The Howard Hughes Corporation $78.12 $113.69 45.53%
THG The Hanover Insurance Group, Inc. $177.17 $222.90 25.81%
CC The Chemours Company $13.28 $18.01 35.59%
TCBI Texas Capital Bancshares, Inc. $95.08 $114.15 20.05%
TBNK Territorial Bancorp Inc. $8.33 $9.83 18.06%
TEI Templeton Emerging Markets Income Fund $6.61 $10.15 53.63%
TMHC Taylor Morrison Home Corporation $59.09 $79.38 34.33%
SWKH SWK Holdings Corporation $17.30 $21.36 23.46%
LRN Stride, Inc. $68.34 $93.70 37.11%
STRT Strattec Security Corporation $74.97 $88.79 18.44%
STEL Stellar Bancorp, Inc. $31.44 $37.00 17.70%
SSBK Southern States Bancshares, Inc. $36.37 $54.55 49.99%
SMBC Southern Missouri Bancorp, Inc. $59.80 $76.65 28.17%
SOJE Southern Company (The) Series 2 $18.12 $21.77 20.13%
BCAL Southern California Bancorp $18.79 $29.21 55.46%
SFBC Sound Financial Bancorp, Inc. $43.51 $56.39 29.60%
SFD SMITHFIELD FOODS INC $21.72 $26.44 21.71%
SJW SJW Group $51.84 $64.62 24.64%
BSRR Sierra Bancorp $33.51 $38.65 15.34%