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
$8.20 +0.14 (1.74%)
As of: 2026-01-27

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%18.30%
NOPAT (Earnings)49,045,57030,171,651
Enterprise Value567,757,172349,270,507

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
« 16 »
Ticker Company Price EPV Upside
DIVA.JK PT Distribusi Voucher Nusantara Tbk $170.00 $235.45 38.50%
SGY.TO Surge Energy Inc. $6.66 $9.22 38.47%
7033.T Management Solutions co.,Ltd. $1,359.00 $1,881.30 38.43%
HBH.DE HORNBACH Holding AG & Co. KGaA $81.80 $113.22 38.41%
HTSC.L Huatai Securities Co., Ltd. $22.00 $30.45 38.41%
6402.T Kanematsu Engineering Co., Ltd. $1,658.00 $2,294.58 38.39%
6195.T Hope, Inc. $219.00 $302.99 38.35%
KALYANI.BO Kalyani Cast-Tech Limited $454.00 $628.08 38.34%
HABITAT.SN Administradora de Fondos de Pensiones Habitat S.A. $1,551.90 $2,146.32 38.30%
OLVAS.HE Olvi Oyj $31.55 $43.63 38.29%
002001.SZ Zhejiang NHU Company Ltd. $25.55 $35.33 38.27%
4685.T Ryoyu Systems Co., Ltd. $3,565.00 $4,928.36 38.24%
RUPA.BO Rupa & Company Limited $162.50 $224.61 38.22%
1476.HK Financial Street Securities Co., Limited $1.89 $2.61 38.17%
002056.SZ Hengdian Group DMEGC Magnetics Co. ,Ltd $20.13 $27.80 38.09%
6254.T Nomura Micro Science Co., Ltd. $3,030.00 $4,183.98 38.09%
BOSS.DE Hugo Boss AG $36.03 $49.74 38.05%
4248.T Takemoto Yohki Co., Ltd. $851.00 $1,174.61 38.03%
MULT3.SA Multiplan Empreendimentos Imobiliários S.A. $27.71 $38.22 37.95%
PTNT3.SA Pettenati S.A. Industria Têxtil $8.56 $11.81 37.95%
OPCT3.SA OceanPact Serviços Marítimos S.A. $8.54 $11.78 37.90%
600757.SS Changjiang Publishing & Media Co.,Ltd $8.99 $12.40 37.89%
ASRI.JK PT Alam Sutera Realty Tbk $167.00 $230.26 37.88%
JPPOWER.BO Jaiprakash Power Ventures Limited $17.47 $24.09 37.88%
ZBINTXPP.BO Binayak Tex Processors Limited $2,555.50 $3,520.62 37.77%
4394.T eXmotion Co., Ltd. $785.00 $1,081.44 37.76%
CASH3.SA Méliuz S.A. $4.10 $5.64 37.61%
5236.KL Matrix Concepts Holdings Berhad $1.31 $1.80 37.55%
1438.T Gifu landscape architect Co., Ltd. $1,800.00 $2,475.39 37.52%
PTPW.JK PT Pratama Widya Tbk $1,035.00 $1,422.46 37.44%
601900.SS Southern Publishing and Media Co.,Ltd. $13.79 $18.95 37.39%
7836.T AVIX,Inc. $87.00 $119.52 37.38%
IRC.BK Inoue Rubber (Thailand) Public Company Limited $11.70 $16.07 37.38%
002128.SZ Inner Mongolia Dian Tou Energy Corporation Limited $30.04 $41.26 37.36%
9828.T Genki Global Dining Concepts Corp $3,110.00 $4,271.27 37.34%
3937.T Ubicom Holdings, Inc. $1,043.00 $1,432.32 37.33%
4662.T Focus Systems Corporation $1,824.00 $2,504.39 37.30%
MHLXMIRU.BO Mahalaxmi Rubtech Limited $204.00 $279.92 37.22%
1814.T Daisue Construction Co., Ltd. $3,825.00 $5,248.14 37.21%
4380.T M - mart Inc. $1,290.00 $1,769.87 37.20%
IBAT.CN International Battery Metals Ltd. $0.41 $0.56 37.20%
7937.T Tsutsumi Jewelry Co.,Ltd. $2,633.00 $3,612.29 37.19%
ICP1V.HE Incap Oyj $9.80 $13.44 37.19%
TACC.BK T.A.C. Consumer Public Company Limited $5.20 $7.13 37.18%
CTC-A.TO Canadian Tire Corporation, Limited $177.81 $243.86 37.15%
600269.SS Jiangxi Ganyue Expressway CO.,LTD. $5.20 $7.13 37.14%
9413.T TV TOKYO Holdings Corporation $4,565.00 $6,260.58 37.14%
AIS.AX Aeris Resources Limited $0.67 $0.92 37.13%
BUOU.SI Frasers Logistics & Commercial Trust $1.01 $1.39 37.13%
PJP.WA PJP Makrum S.A. $16.10 $22.07 37.06%