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
$8.40 +0.15 (1.82%)
As of: 2026-01-28

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%17.87%
NOPAT (Earnings)49,045,57029,460,308
Enterprise Value567,757,172341,035,916

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
« 29 »
Ticker Company Price EPV Upside
NYT-R.BK Namyong Terminal Public Company Limited $3.02 $3.74 23.76%
0RP0.L Tikehau Capital $16.62 $20.57 23.75%
VIG.AX Victor Group Holdings Limited $0.04 $0.05 23.74%
7284.T Meiwa Industry Co., Ltd. $1,230.00 $1,521.87 23.73%
EPG-R.BK Eastern Polymer Group Public Company Limited $2.88 $3.56 23.73%
5930.T Bunka Shutter Co., Ltd. $2,090.00 $2,585.64 23.72%
TRPL4.SA CTEEP - Companhia de Transmissão de Energia Elétrica Paulista S.A. $24.96 $30.88 23.72%
4534.T Mochida Pharmaceutical Co., Ltd. $3,565.00 $4,410.05 23.70%
AIL.DE L'Air Liquide S.A. $157.60 $194.94 23.69%
339770.KS Kyochon Food&Beverage Co., Ltd. $4,200.00 $5,194.04 23.67%
DHANROTO.BO Dhanalaxmi Roto Spinners Limited $90.27 $111.64 23.67%
KBANK-R.BK Kasikornbank Public Company Limited $194.50 $240.53 23.67%
8524.KL Taliworks Corporation Berhad $0.50 $0.62 23.61%
CLEO.JK PT Sariguna Primatirta Tbk $472.00 $583.44 23.61%
MZA.WA Muza S.A. $7.60 $9.39 23.61%
VERK.HE Verkkokauppa.com Oyj $3.86 $4.77 23.61%
MAFATIND.BO Mafatlal Industries Limited $150.40 $185.90 23.60%
AISA.JK PT FKS Food Sejahtera Tbk $137.00 $169.32 23.59%
TRPMX Retirement I 2050 Fund - I Class $16.83 $20.80 23.58%
0QQO.L Siegfried Holding AG $76.41 $94.40 23.54%
3679.T ZIGExN Co., Ltd. $486.00 $600.27 23.51%
177A.T Kohjin Bio Co., Ltd. $1,440.00 $1,778.32 23.49%
BALMLAWRIE.BO Balmer Lawrie & Co. Ltd. $184.15 $227.37 23.47%
WWL.WA Wawel S.A. $744.00 $918.65 23.47%
4975.T JCU Corporation $5,060.00 $6,246.26 23.44%
0QQ2.L Geberit AG $491.60 $606.58 23.39%
3077.T Horiifoodservice Co., Ltd. $507.00 $625.27 23.33%
BOAS3.SA Boa Vista Serviços S.A. $7.95 $9.80 23.29%
YATAS.IS Yatas Yatak ve Yorgan Sanayi ve Ticaret A.S. $40.06 $49.39 23.29%
BMRI.JK PT Bank Mandiri (Persero) Tbk $4,880.00 $6,015.86 23.28%
RTSB.ME PJSC TNS energo Rostov-on-Don $3.60 $4.44 23.28%
4012.SR Thob Al Aseel Company $3.34 $4.12 23.26%
7453.T Ryohin Keikaku Co., Ltd. $2,925.50 $3,605.12 23.23%
MAHSEAMLES.BO Maharashtra Seamless Limited $555.90 $684.99 23.22%
601677.SS Henan Mingtai Al.Industrial Co.,Ltd. $15.22 $18.75 23.20%
9986.T ZAOH Company, Ltd. $2,519.00 $3,103.21 23.19%
9206.T Star Flyer Inc. $2,068.00 $2,546.75 23.15%
4247.T POVAL KOGYO Co., Ltd. $1,325.00 $1,631.63 23.14%
FFH.TO Fairfax Financial Holdings Limited $2,547.75 $3,136.98 23.13%
7987.T Nakabayashi Co., Ltd. $587.00 $722.52 23.09%
4119.T Nippon Pigment Company Limited $3,730.00 $4,590.14 23.06%
BKA.SI Sin Heng Heavy Machinery Limited $0.72 $0.88 23.05%
PLS.AX PLS Group Limited $4.84 $5.95 23.03%
PREMCO.BO Premco Global Limited $441.80 $543.55 23.03%
3744.T SIOS Corporation $498.00 $612.22 22.94%
7713.T Sigmakoki Co., Ltd. $1,566.00 $1,925.28 22.94%
CONCHATORO.SN Viña Concha y Toro S.A. $1,045.00 $1,284.64 22.93%
9717.T JASTEC Co., Ltd. $1,933.85 $2,376.92 22.91%
603373.SS Anbang Save-Guard Group Co.,Ltd. $39.15 $48.11 22.89%
6098.HK Country Garden Services Holdings Company Limited $6.29 $7.73 22.86%