Loading...
Definitive Analysis
Account Settings
Support
Log In
Financial Statements
Company
Industry
Sector
Fundamentals
Margins
Returns
Growth Rates
Metrics/Ratios
Valuations
Projections
DCF
DDM
EPV
Multiples
Valuations
Miscellaneous
Indicators
Charts
WACC
Beta
Predictability
Mode
Company
Ticker
CHANGE
Industry
Select Industry
Advertising Agencies
Aerospace & Defense
Agricultural - Commodities/Milling
Agricultural - Machinery
Agricultural Farm Products
Agricultural Inputs
Airlines, Airports & Air Services
Aluminum
Apparel - Footwear & Accessories
Apparel - Manufacturers
Apparel - Retail
Asset Management
Asset Management - Bonds
Asset Management - Cryptocurrency
Asset Management - Global
Asset Management - Income
Asset Management - Leveraged
Auto - Dealerships
Auto - Manufacturers
Auto - Parts
Auto - Recreational Vehicles
Banks
Banks - Diversified
Banks - Regional
Beverages - Alcoholic
Beverages - Non-Alcoholic
Beverages - Wineries & Distilleries
Biotechnology
Broadcasting
Business Equipment & Supplies
Chemicals
Chemicals - Specialty
Coal
Communication Equipment
Computer Hardware
Conglomerates
Construction
Construction Materials
Consulting Services
Consumer Electronics
Copper
Department Stores
Discount Stores
Diversified Utilities
Drug Manufacturers - General
Drug Manufacturers - Specialty & Generic
Education & Training Services
Electrical Equipment & Parts
Electronic Gaming & Multimedia
Engineering & Construction
Entertainment
Environmental Services
Financial - Capital Markets
Financial - Conglomerates
Financial - Credit Services
Financial - Data & Stock Exchanges
Financial - Diversified
Financial - Mortgages
Food Confectioners
Food Distribution
Furnishings, Fixtures & Appliances
Gambling, Resorts & Casinos
General Transportation
General Utilities
Gold
Grocery Stores
Hardware, Equipment & Parts
Home Improvement
Household & Personal Products
Independent Power Producers
Industrial - Capital Goods
Industrial - Distribution
Industrial - Infrastructure Operations
Industrial - Machinery
Industrial - Pollution & Treatment Controls
Industrial - Specialties
Industrial Materials
Information Technology Services
Insurance - Brokers
Insurance - Diversified
Insurance - Life
Insurance - Property & Casualty
Insurance - Reinsurance
Insurance - Specialty
Integrated Freight & Logistics
Internet Content & Information
Investment - Banking & Investment Services
Leisure
Luxury Goods
Manufacturing - Metal Fabrication
Manufacturing - Miscellaneous
Manufacturing - Textiles
Manufacturing - Tools & Accessories
Marine Shipping
Media & Entertainment
Medical - Care Facilities
Medical - Devices
Medical - Diagnostics & Research
Medical - Distribution
Medical - Equipment & Services
Medical - Healthcare Information Services
Medical - Healthcare Plans
Medical - Instruments & Supplies
Medical - Pharmaceuticals
Medical - Specialties
Oil & Gas Drilling
Oil & Gas Energy
Oil & Gas Equipment & Services
Oil & Gas Exploration & Production
Oil & Gas Integrated
Oil & Gas Midstream
Oil & Gas Refining & Marketing
Other Precious Metals
Packaged Foods
Packaging & Containers
Paper, Lumber & Forest Products
Personal Products & Services
Publishing
REIT - Diversified
REIT - Healthcare Facilities
REIT - Hotel & Motel
REIT - Industrial
REIT - Mortgage
REIT - Office
REIT - Residential
REIT - Retail
REIT - Specialty
Railroads
Real Estate - Development
Real Estate - Diversified
Real Estate - General
Real Estate - Services
Regulated Electric
Regulated Gas
Regulated Water
Renewable Utilities
Rental & Leasing Services
Residential Construction
Restaurants
Security & Protection Services
Semiconductors
Shell Companies
Silver
Software - Application
Software - Infrastructure
Software - Services
Solar
Specialty Business Services
Specialty Retail
Staffing & Employment Services
Steel
Technology Distributors
Telecommunications Services
Tobacco
Travel Lodging
Travel Services
Trucking
Uranium
Waste Management
Sector
Select Sector
Basic Materials
Communication Services
Consumer Cyclical
Consumer Defensive
Energy
Financial Services
Healthcare
Industrials
Real Estate
Technology
Utilities
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
CSV
Excel
Sheets
JSON
Valuation Snapshot
Intrinsic Range
$10.42 — $13.01
Selected Value (Mid)
$11.72
Live Price
$8.50
Upside / Downside
37.84%
EPV Per Share Breakdown
Metric
Low
Mid
High
EPV Per Share
$10.42
$11.72
$13.01
Normalized EBIT Margin
Scenario
Margin
Low
25.29%
Mid
29.75%
High
34.21%
Normalized Tax Rate
Metric
Value
Tax Rate
21.00%
Adjusted Earnings (NOPAT)
Scenario
Value
Low
41,688,735
Mid
49,045,570
High
56,402,406
Capital Structure
Component
Value
Net Debt
-204,094,000
Shares Outstanding
65,876,727
WACC
8.64%
Reverse EPV (Market Implied)
If "Implied" > "Actual", market expects profitability to improve.
Metric
Actual (LTM)
Market Implied
EBIT Margin
29.75%
18.44%
NOPAT (Earnings)
49,045,570
30,399,281
Enterprise Value
567,757,172
351,905,576
Valuation Details
Metric
Low
Mid
High
Enterprise Value
482,593,596
567,757,172
652,920,748
(-) Net Debt
-204,094,000
-204,094,000
-204,094,000
(=) Equity Value
686,687,596
771,851,172
857,014,748
(/) Shares Outstanding
65,876,727
65,876,727
65,876,727
(=) 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
CSV
Excel
Sheets
JSON
US Market
Global Market
«
38
Ticker
⇵
Company
⇵
Price
⇵
EPV
⇵
Upside
▼
2983.T
Arr Planner Co., Ltd.
$2,880.00
$3,317.63
15.20%
4447.T
PBsystems,Inc.
$498.00
$573.69
15.20%
5IF.SI
Natural Cool Holdings Limited
$0.05
$0.06
15.17%
600125.SS
China Railway Tielong Container Logistics Co., Ltd
$6.54
$7.53
15.17%
208140.KS
Jungdawn Co Ltd
$2,615.00
$3,010.90
15.14%
CNMA.JK
PT Nusantara Sejahtera Raya Tbk
$124.00
$142.71
15.09%
SFAB.ST
Solid Försäkringsaktiebolag (publ)
$85.80
$98.75
15.09%
2741.TWO
Renjie Oldsichuan Catering Management Consultant Co., Ltd.
$37.00
$42.57
15.06%
FSI
Flexible Solutions International, Inc.
$6.81
$7.83
15.04%
