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%18.44%
NOPAT (Earnings)49,045,57030,399,281
Enterprise Value567,757,172351,905,576

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
« 33 »
Ticker Company Price EPV Upside
BECTORFOOD.BO Mrs. Bectors Food Specialities Limited $239.20 $287.15 20.05%
INMD InMode Ltd. $15.55 $18.66 20.02%
SHRJAGP.BO Shri Jagdamba Polymers Limited $655.45 $786.31 19.97%
000779.SZ Gansu Engineering Consulting Group Co., Ltd. $8.41 $10.09 19.93%
UN9.DE UNIQA Insurance Group AG $15.38 $18.44 19.92%
1926.T Raito Kogyo Co., Ltd. $3,445.00 $4,130.75 19.91%
MAPA.JK PT Map Aktif Adiperkasa Tbk $650.00 $779.40 19.91%
3087.T DOUTOR NICHIRES Holdings Co., Ltd. $2,613.00 $3,132.89 19.90%
TLKM.JK Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk $3,520.00 $4,220.40 19.90%
NATRAJPR.BO Natraj Proteins Limited $31.81 $38.12 19.83%
7821.T Maeda Kosen Co., Ltd. $1,990.00 $2,384.12 19.80%
DB Deutsche Bank AG $38.94 $46.64 19.77%
5947.T Rinnai Corporation $4,033.00 $4,828.80 19.73%
DORO.ST Doro AB (publ) $40.05 $47.93 19.69%
DVR.AX Diverger Limited $1.25 $1.50 19.62%
6338.T Takatori Corporation $1,380.00 $1,650.35 19.59%
PLYA Playa Hotels & Resorts N.V. $13.48 $16.12 19.59%
RANJEET.BO Ranjeet Mechatronics Limited $7.85 $9.39 19.59%
RANEENGINE.BO Rane Engine Valve Limited $318.00 $380.25 19.58%
HIMCP.ME Khimprom Public Joint stock company $21.12 $25.25 19.54%
2027.TW Ta Chen Stainless Pipe Co., Ltd. $35.05 $41.89 19.53%
4783.T NCD Co., Ltd. $3,390.00 $4,050.74 19.49%
CENCOSHOPP.SN Cencosud Shopping S.A. $1,400.00 $1,672.75 19.48%
DHT DHT Holdings, Inc. $12.02 $14.36 19.48%
SNL.AX Supply Network Limited $32.05 $38.29 19.48%
AARTIDRUGS.BO Aarti Drugs Limited $406.55 $485.57 19.44%
0QP7.L COLTENE Holding AG $54.70 $65.32 19.42%
6678.T Techno Medica Co., Ltd. $2,339.00 $2,792.71 19.40%
JYEU.SI Lendlease Global Commercial REIT $0.62 $0.73 19.39%
9692.T Computer Engineering & Consulting, Ltd. $2,417.00 $2,885.06 19.37%
ORSTED.CO Ørsted A/S $132.45 $158.09 19.36%
ABO.BR ABO-Group Environment N.V. $5.55 $6.62 19.35%
NATU3.SA Natura & Co Holding S.A. $7.42 $8.85 19.32%
4057.T Interfactory, Inc. $435.00 $519.02 19.31%
2504.TW Goldsun Building Materials Co., Ltd. $37.10 $44.25 19.28%
ULTRAMAR.BO Ultramarine & Pigments Limited $430.75 $513.45 19.20%
LAVI.AT Lavipharm S.A. $1.00 $1.19 19.18%
600023.SS Zhejiang Zheneng Electric Power Co., Ltd. $4.98 $5.93 19.15%
122900.KS iMarketKorea Inc. $7,830.00 $9,328.01 19.13%
STLC.TO Stelco Holdings Inc. $68.14 $81.16 19.11%
YRSB.ME PJSC TNS Energo Yaroslavl $838.00 $997.98 19.09%
NCK.AX Nick Scali Limited $23.39 $27.85 19.08%
CVCB3.SA CVC Brasil Operadora e Agência de Viagens S.A. $2.32 $2.76 19.07%
SSDL.NS Saraswati Saree Depot Ltd. $78.38 $93.33 19.07%
ALRIB.PA Riber S.A. $3.83 $4.56 19.05%
DUTI.JK PT Duta Pertiwi Tbk $4,390.00 $5,226.39 19.05%
9338.T Inforich Inc. $1,919.00 $2,284.33 19.04%
PASUPTAC.BO Pasupati Acrylon Limited $49.16 $58.52 19.04%
IMD.AX Imdex Limited $3.61 $4.30 19.03%
2154.T Open Up Group Inc. $1,846.00 $2,197.10 19.02%