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
« 4 »
Ticker Company Price EPV Upside
ESTER.BO Ester Industries Limited $99.20 $153.99 55.23%
JKTYRE.BO JK Tyre & Industries Limited $510.40 $792.20 55.21%
SAMS.PA Samse S.A. $133.00 $206.43 55.21%
6462.T Riken Corporation $3,720.00 $5,773.25 55.19%
600612.SS Lao Feng Xiang Co., Ltd. $45.18 $70.10 55.17%
6282.T Oiles Corporation $2,384.00 $3,698.94 55.16%
023350.KS Korea Engineering Consultants Corp. $4,665.00 $7,236.07 55.11%
CXSE3.SA Caixa Seguridade Participações S.A. $16.31 $25.30 55.11%
MKEXIM.BO M.K. Exim (India) Limited $55.05 $85.33 55.01%
ASII.JK PT Astra International Tbk $6,900.00 $10,695.04 55.00%
TOWR.JK PT Sarana Menara Nusantara Tbk. $565.00 $875.74 55.00%
MAH.AX Macmahon Holdings Limited $0.67 $1.03 54.99%
5013.T Yushiro Chemical Industry Co., Ltd. $2,843.00 $4,404.59 54.93%
JDF.BK JD Food Public Company Limited $1.41 $2.18 54.83%
NEW.AX New Energy Solar Limited $0.06 $0.10 54.83%
TLHPF.BK Thailand Hospitality Property Fund $3.80 $5.88 54.79%
ONTIC.BO Ontic Finserve Limited $1.85 $2.86 54.75%
2832.TW Taiwan Fire & Marine Insurance Co., Ltd. $49.90 $77.20 54.71%
3513.T Ichikawa Co., Ltd. $2,838.00 $4,390.10 54.69%
PROMAX.BO Promax Power Limited $22.00 $34.03 54.67%
BIFIX William Blair Short Duration Bond Fund Class I $8.23 $12.73 54.62%
4992.T Hokko Chemical Industry Co., Ltd. $1,639.00 $2,533.51 54.58%
B8A.DE BAVARIA Industries Group AG $89.00 $137.57 54.57%
NK.PA Imerys S.A. $24.40 $37.70 54.52%
1717.HK Ausnutria Dairy Corporation Ltd $2.00 $3.09 54.50%
4372.T YMIRLINK,Inc. $1,432.00 $2,211.17 54.41%
RUSHIL.BO Rushil Décor Limited $22.34 $34.50 54.41%
4800.T Oricon Inc. $867.00 $1,338.59 54.39%
BXE.SI CDW Holding Limited $0.14 $0.21 54.33%
2425.T Care Service Co.,Ltd. $810.00 $1,249.38 54.24%
PACO.BK President Automobile Industries Public Company Limited $1.31 $2.02 54.24%
TBRD.V Thunderbird Entertainment Group Inc. $1.58 $2.44 54.15%
4934.T Premier Anti-Aging Co., Ltd. $730.00 $1,125.09 54.12%
SECURE.BK nForce Secure Public Company Limited $13.20 $20.34 54.09%
DLTA.JK PT Delta Djakarta Tbk $2,010.00 $3,095.37 54.00%
3888.HK Kingsoft Corporation Limited $29.84 $45.95 53.99%
GIB CGI Inc. $92.82 $142.90 53.95%
PANAMAPET.BO Panama Petrochem Limited $302.15 $465.15 53.95%
AKRA.JK PT AKR Corporindo Tbk $1,285.00 $1,978.17 53.94%
0Y5E.L Perrigo Company plc $14.74 $22.68 53.87%
IVG.MI Iveco Group N.V. $18.80 $28.91 53.79%
ARPL.ST Arla Plast AB $50.60 $77.80 53.75%
STO.AX Santos Limited $6.10 $9.38 53.74%
ALBON.PA Compagnie Lebon $100.00 $153.66 53.66%
UCID.JK PT Uni-Charm Indonesia Tbk $428.00 $657.56 53.64%
ILM-R.BK Index Living Mall Public Company Limited $13.40 $20.58 53.61%
HDN.AX HomeCo Daily Needs REIT $1.35 $2.07 53.58%
3592.TW Raydium Semiconductor Corporation $219.00 $336.32 53.57%
600132.SS Chongqing Brewery Co., Ltd. $52.83 $81.13 53.57%
INFLAME.BO Inflame Appliances Limited $292.75 $449.32 53.48%