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
« 23 »
Ticker Company Price EPV Upside
TCL-A.TO Transcontinental Inc. $22.89 $29.72 29.82%
7242.T KYB Corporation $4,510.00 $5,854.06 29.80%
7736.TWO Hushan $86.70 $112.52 29.78%
5304.T Sec Carbon, Limited $2,371.00 $3,076.58 29.76%
2289.HK Charmacy Pharmaceutical Co., Ltd. $7.31 $9.48 29.74%
600461.SS Jiangxi Hongcheng Environment Co.,Ltd. $9.39 $12.18 29.74%
4401.T Adeka Corporation $4,047.00 $5,250.13 29.73%
MEGA-R.BK Mega Lifesciences Public Company Limited $36.00 $46.70 29.73%
MAVI.IS Mavi Giyim Sanayi ve Ticaret A.S. $43.44 $56.35 29.72%
PSQ.AX Pacific Smiles Group Limited $2.18 $2.83 29.70%
4987.TWO Godex International Co., Ltd $73.10 $94.78 29.66%
6641.T Nissin Electric Co., Ltd. $1,696.00 $2,198.87 29.65%
4349.SR Alinma Hospitality REIT Fund $8.33 $10.80 29.64%
6810.T Maxell, Ltd. $2,447.00 $3,172.19 29.64%
CYDSASAA.MX Cydsa, S.A.B. de C.V. $18.00 $23.32 29.58%
000568.SZ Luzhou Laojiao Co.,Ltd. $118.62 $153.69 29.57%
KOTHARIPET.NS Kothari Petrochemicals Limited $127.40 $165.06 29.56%
SVW.AX Seven Group Holdings Limited $46.07 $59.67 29.53%
4837.T Shidax Corporation $796.00 $1,030.87 29.51%
BESTAGRO.BO Best Agrolife Ltd. $430.90 $557.78 29.45%
JYOTI.BO Jyoti Limited $82.83 $107.21 29.43%
9029.T Higashi Twenty One Co., Ltd. $1,808.00 $2,338.73 29.35%
ALEO2.PA Eo2 S.A. $2.76 $3.57 29.35%
INCREDIBLE.BO Incredible Industries Limited $40.73 $52.68 29.35%
9449.T GMO Internet, Inc. $4,047.00 $5,233.92 29.33%
KRYSTAL.NS Krystal Integrated $505.10 $653.15 29.31%
6239.T Nagaoka International Corporation $1,469.00 $1,899.43 29.30%
PDMJEPAPER.BO Pudumjee Paper Products Limited $94.30 $121.90 29.27%
BMEB3.SA Banco Mercantil do Brasil S.A. $52.02 $67.24 29.25%
CHEVIOT.BO Cheviot Company Limited $1,079.90 $1,395.63 29.24%
7976.T Mitsubishi Pencil Co., Ltd. $2,202.00 $2,845.11 29.21%
CONSTI.HE Consti Oyj $10.65 $13.76 29.20%
FUNO11.MX Fibra UNO $26.52 $34.25 29.15%
TRF.BO TRF Limited $297.20 $383.83 29.15%
248170.KS Sempio Foods Company $28,850.00 $37,254.79 29.13%
WGN.AX Wagners Holding Company Limited $3.68 $4.75 29.12%
7679.T YAKUODO HOLDINGS Co., Ltd. $2,193.00 $2,831.44 29.11%
8739.T SPARX Group Co., Ltd. $1,672.00 $2,158.70 29.11%
9538.SR Naseej for Technology Co. $50.00 $64.55 29.10%
5951.T Dainichi Co., Ltd. $954.00 $1,231.44 29.08%
600731.SS Hunan Haili Chemical Industry Co., Ltd. $6.99 $9.02 29.01%
268280.KS Miwon Specialty Chemical Co., Ltd. $135,700.00 $175,032.87 28.99%
8331.T The Chiba Bank, Ltd. $1,894.50 $2,443.07 28.96%
ALECR.PA Eurofins-Cerep S.A. $17,800.00 $22,944.81 28.90%
GRINFRA.BO G R Infraprojects Limited $979.15 $1,262.09 28.90%
TEF.MC Telefónica, S.A. $3.42 $4.41 28.88%
4390.T IPS, Inc. $3,020.00 $3,891.75 28.87%
9687.T KSK Co.,Ltd. $5,220.00 $6,723.52 28.80%
6026.T GMO TECH, Inc. $5,280.00 $6,800.15 28.79%
QTC.BK QTC Energy Public Company Limited $3.48 $4.48 28.74%