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
« 21 »
Ticker Company Price EPV Upside
CRSN.JK PT Carsurin Tbk $126.00 $166.41 32.07%
CGCBV.HE Cargotec Corporation $39.16 $51.71 32.06%
6206.TW Flytech Technology Co., Ltd. $90.60 $119.64 32.05%
HMX.AX Hammer Metals Limited $0.04 $0.05 32.05%
7116.T DAIWA TSUSHIN Co., Ltd $1,170.00 $1,544.90 32.04%
6466.T TVE Co., Ltd. $3,055.00 $4,033.25 32.02%
RANA.OL Rana Gruber ASA $77.30 $102.04 32.00%
DIF.BK Digital Telecommunications Infrastructure Fund $9.50 $12.54 31.97%
3172.T Tea Life Co., Ltd. $1,173.00 $1,547.38 31.92%
DREAMFOLKS.BO Dreamfolks Services Limited $106.80 $140.89 31.92%
ARROW.BK Arrow Syndicate Public Company Limited $5.05 $6.66 31.87%
M8G.DE MGI - Media and Games Invest SE $2.97 $3.91 31.80%
OML.AX oOh!media Limited $1.31 $1.73 31.79%
601019.SS Shandong Publishing&Media Co.,Ltd $8.93 $11.77 31.75%
DHLU.SI Daiwa House Logistics Trust $0.57 $0.75 31.75%
3183.T WIN-Partners Co., Ltd. $1,333.00 $1,755.85 31.72%
7868.T KOSAIDO Holdings Co., Ltd. $457.00 $601.81 31.69%
001560.KS Cheil Grinding Wheel Ind. Co., Ltd. $9,730.00 $12,809.54 31.65%
6549.T DM Solutions Co.,Ltd $1,605.00 $2,113.01 31.65%
7354.T Direct Marketing MiX Inc. $290.00 $381.75 31.64%
IRES.IR Irish Residential Properties REIT Plc $0.93 $1.23 31.64%
6212.TWO Li Ming Development Construction Co., Ltd. $40.50 $53.31 31.62%
3159.T Maruzen CHI Holdings Co.,Ltd. $339.00 $446.04 31.57%
0QQK.L Meier Tobler Group AG $39.60 $52.10 31.56%
4926.T C'bon Cosmetics Co.,Ltd. $1,209.00 $1,590.56 31.56%
VETO.BO Veto Switchgears and Cables Limited $112.55 $148.02 31.51%
3148.T Create SD Holdings Co., Ltd. $3,330.00 $4,378.80 31.50%
HLAG.DE Hapag-Lloyd AG $122.00 $160.42 31.49%
001040.KS CJ Corporation $178,900.00 $235,211.48 31.48%
4391.T Logizard Co.,Ltd. $1,119.00 $1,471.21 31.48%
EB5.SI First Resources Limited $2.05 $2.69 31.45%
VIVA3.SA Vivara Participações S.A. $30.30 $39.80 31.36%
DCMSHRIRAM.BO DCM Shriram Limited $1,230.40 $1,615.42 31.29%
NNCL.BK Nava Nakorn Public Company Limited $1.49 $1.96 31.28%
GGC.BK Global Green Chemicals Public Company Limited $3.36 $4.41 31.27%
WSTEP.OL Webstep ASA $18.70 $24.55 31.26%
ARCL.BO ARCL Organics Ltd $339.85 $446.05 31.25%
BVG.BK BlueVenture Group Public Company Limited $1.72 $2.26 31.25%
2S.BK 2S Metal Public Company Limited $2.42 $3.18 31.20%
AVC.AX Pier 12 Capital Limited $0.50 $0.66 31.19%
MALLPLAZA.SN Plaza S.A. $3,418.90 $4,484.20 31.16%
VINTE.MX Vinte Viviendas Integrales, S.A.B. de C.V. $33.00 $43.27 31.12%
AMINTAN.BO Amin Tannery Ltd. $1.71 $2.24 31.11%
9445.T Forval Telecom,Inc. $575.00 $753.83 31.10%
ASAHISONG.BO Asahi Songwon Colors Limited $260.50 $341.47 31.08%
3213.TWO Mildef Crete Inc. $102.50 $134.33 31.05%
8194.T Life Corporation $2,540.00 $3,328.51 31.04%
AAIL.BO Akar Auto Industries Limited $119.00 $155.92 31.03%
FSM Fortuna Mining Corp. $10.42 $13.65 31.03%
QAL.AX Qualitas Limited $3.48 $4.56 31.01%