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%17.61%
NOPAT (Earnings)49,045,57029,033,502
Enterprise Value567,757,172336,095,161

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
« 2 »
Ticker Company Price EPV Upside
7185.T Hirose Tusyo Inc. $3,705.00 $5,870.12 58.44%
7035.KL CCK Consolidated Holdings Berhad $1.28 $2.03 58.41%
4421.T D. I. System Co., Ltd. $982.00 $1,554.81 58.33%
6915.T Chiyoda Integre Co.,Ltd. $3,170.00 $5,018.83 58.32%
MR7.SI Nordic Group Limited $0.44 $0.70 58.31%
CENER.BR Cenergy Holdings S.A. $16.08 $25.45 58.30%
1805.T Tobishima Corporation $1,550.00 $2,450.50 58.10%
5105.T Toyo Tire Corporation $4,270.00 $6,749.95 58.08%
600814.SS Hangzhou Jiebai Group Co., Limited $8.06 $12.74 58.08%
6461.T Nippon Piston Ring Co., Ltd. $1,900.00 $3,002.64 58.03%
7466.T SPK Corporation $2,419.00 $3,822.69 58.03%
ALGEV.PA Gévelot S.A. $177.00 $279.69 58.02%
DD7E.IR Bank of Ireland Group PLC $24.05 $38.00 58.01%
SRHHYPOLTD.BO Sree Rayalaseema Hi-Strength Hypo Limited $510.60 $806.55 57.96%
EFCIL.BO EFC (I) Ltd. $288.70 $455.96 57.93%
600339.SS China Petroleum Engineering Corporation $3.41 $5.38 57.84%
2120.HK Wenzhou Kangning Hospital Co., Ltd. $9.95 $15.70 57.77%
4642.T Original Engineering Consultants Co., Ltd. $1,523.00 $2,402.45 57.74%
601088.SS China Shenhua Energy Company Limited $40.78 $64.33 57.74%
KRKN.ME PJSC Saratov Oil Refinery $10,100.00 $15,927.37 57.70%
MINOLTAF.BO Minolta Finance Limited $1.42 $2.24 57.63%
BOREO.HE Boreo Oyj $14.00 $22.07 57.62%
8167.T Retail Partners Co., Ltd. $1,361.00 $2,144.89 57.60%
3682.T Encourage Technologies Co., Ltd. $711.00 $1,120.41 57.58%
MAHABANK.BO Bank of Maharashtra $64.43 $101.52 57.56%
SANDESH.BO The Sandesh Limited $1,067.05 $1,680.71 57.51%
0851.HK Sheng Yuan Holdings Limited $0.28 $0.44 57.47%
2263.HK Fu Shek Financial Holdings Limited $0.28 $0.44 57.47%
5659.T Nippon Seisen Co.,Ltd. $1,221.00 $1,922.63 57.46%
8307.HK Medicskin Holdings Limited $0.14 $0.23 57.46%
VBNK VersaBank $15.00 $23.62 57.46%
3485.TWO Eclat Forever Machinery Co., Ltd. $128.00 $201.49 57.41%
EPL.BO EPL Limited $211.40 $332.77 57.41%
GUAR3.SA Guararapes Confecções S.A. $8.69 $13.68 57.40%
2313.HK Shenzhou International Group Holdings Limited $62.00 $97.57 57.37%
KJL.BK Kijcharoen Engineering Electric Public Company Limited $6.10 $9.60 57.37%
ZOMD.V Zoomd Technologies Ltd. $1.29 $2.03 57.36%
CGAS3.SA Companhia de Gás de São Paulo - COMGÁS $121.11 $190.49 57.29%
INTRUM.ST Intrum AB (publ) $39.46 $62.07 57.29%
8154.T Kaga Electronics Co.,Ltd. $3,920.00 $6,165.46 57.28%
7931.T Mirai Industry Co.,Ltd. $3,460.00 $5,440.34 57.24%
9709.T NCS&A Co., Ltd. $1,640.00 $2,577.64 57.17%
PAKKA.BO Pakka Limited $107.70 $169.23 57.13%
601156.SS Eastern Air Logistics Co., Ltd. $18.61 $29.23 57.09%
8664.KL S P Setia Berhad $0.87 $1.36 57.08%
CILSEC.BO CIL Securities Limited $42.85 $67.31 57.07%
MINE.JK Sinar Terang Mandiri Tbk. $486.00 $763.21 57.04%
2814.T Sato Foods Industries Co., Ltd. $3,145.00 $4,938.28 57.02%
6482.T Yushin Precision Equipment Co., Ltd. $737.00 $1,157.15 57.01%
8850.T Starts Corporation Inc. $4,855.00 $7,621.28 56.98%