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
« 3 »
Ticker Company Price EPV Upside
NMT Nuveen Massachusetts Quality Municipal Income Fund $11.39 $18.13 59.18%
DIAX Nuveen Dow 30 Dynamic Overwrite Fund $15.60 $18.17 16.48%
NECB Northeast Community Bancorp, Inc. $22.43 $33.35 48.68%
NBN Northeast Bank $107.59 $133.32 23.91%
NMIH NMI Holdings, Inc. $40.37 $52.80 30.79%
NL NL Industries, Inc. $5.60 $7.71 37.59%
NHS Neuberger Berman High Yield Strategies Fund Inc. $7.49 $10.98 46.55%
NBBK NB Bancorp, Inc. Common Stock $19.96 $24.85 24.48%
NBHC National Bank Holdings Corporation $39.51 $49.91 26.32%
MSIF MSC Income Fund, Inc. $13.26 $16.43 23.92%
MSGM Motorsport Games Inc. $3.09 $3.60 16.56%
MPAA Motorcar Parts of America, Inc. $12.71 $15.32 20.52%
EDD Morgan Stanley Emerging Markets Domestic Debt Fund, Inc. $5.58 $8.77 57.09%
MSDL Morgan Stanley Direct Lending Fund $16.75 $20.35 21.51%
MOH Molina Healthcare, Inc. $184.73 $266.68 44.36%
MDV Modiv Inc. $14.22 $20.19 42.00%
MFICL MidCap Financial Investment Corporation 8.00% Notes due 2028 $7.72 $10.45 35.37%
MTG MGIC Investment Corporation $28.98 $38.96 34.45%
CMU MFS High Yield Municipal Trust $3.52 $4.75 35.00%
CXE MFS High Income Municipal Trust $3.71 $5.02 35.35%
MGF MFS Government Markets Income Trust $3.02 $4.15 37.35%
MXC Mexco Energy Corporation $10.50 $13.50 28.61%
0K0X.L MetLife, Inc. $80.92 $94.26 16.49%
MRBK Meridian Corporation $17.51 $25.13 43.54%
EBSB Meridian Bancorp, Inc. $24.15 $30.62 26.80%
MCY Mercury General Corporation $88.24 $112.73 27.76%
0QAH.L Merck & Co., Inc. $109.13 $126.64 16.04%
MBNKP Medallion Bank $25.43 $33.64 32.28%
0JYM.L Markel Corporation $2,129.66 $2,788.06 30.92%
MHO M/I Homes, Inc. $128.69 $163.03 26.68%
0JW2.L M&T Bank Corporation $211.44 $257.65 21.86%
LNKB LINKBANCORP, Inc. $8.22 $12.28 49.45%
ASG Liberty All-Star Growth Fund, Inc. $5.44 $6.98 28.40%
LARK Landmark Bancorp, Inc. $24.98 $35.33 41.44%
LBAI Lakeland Bancorp, Inc. $13.43 $20.95 56.00%
KREF KKR Real Estate Finance Trust Inc. $7.86 $11.89 51.25%
KROS Keros Therapeutics, Inc. $17.79 $26.23 47.46%
JBSS John B. Sanfilippo & Son, Inc. $69.82 $85.90 23.03%
IRWD Ironwood Pharmaceuticals, Inc. $4.30 $5.72 32.96%
VTN Invesco Trust for Investment Grade New York Municipals $11.50 $14.47 25.87%
VPV Invesco Pennsylvania Value Municipal Income Trust $10.47 $15.73 50.20%
VKQ Invesco Municipal Trust $9.70 $12.54 29.31%
IPLDP Interstate Power and Light Company $24.99 $38.30 53.25%
IMXI International Money Express, Inc. $15.44 $18.35 18.87%
INSI Insight Select Income Fund $16.23 $21.78 34.17%
INGR Ingredion Incorporated $111.34 $131.72 18.30%
HBCP Home Bancorp, Inc. $58.31 $84.43 44.79%
HIPO Hippo Holdings Inc. $31.29 $40.95 30.86%
HWBK Hawthorn Bancshares, Inc. $33.48 $48.56 45.04%
HRMY Harmony Biosciences Holdings, Inc. $36.75 $44.89 22.16%