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
« 5
Ticker Company Price EPV Upside
CCZ Comcast Holdings Corp. $62.16 $90.45 45.51%
CLNC Colony Credit Real Estate, Inc. $10.32 $12.95 25.50%
CBAN Colony Bankcorp, Inc. $17.91 $22.20 23.98%
RNP Cohen & Steers REIT and Preferred Income Fund, Inc. $20.25 $29.65 46.44%
RQI Cohen & Steers Quality Income Realty Fund, Inc. $11.77 $17.71 50.46%
COSO CoastalSouth Bancshares, Inc. $23.00 $32.37 40.73%
CNX CNX Resources Corporation $36.27 $56.75 56.47%
CFG-PD Citizens Financial Group, Inc. $24.99 $36.68 46.78%
CZWI Citizens Community Bancorp, Inc. $17.69 $22.10 24.95%
CZNC Citizens & Northern Corporation $20.19 $24.35 20.61%
0HYE.L Cincinnati Financial Corporation $161.97 $210.27 29.82%
CQP Cheniere Energy Partners, L.P. $52.76 $64.22 21.72%
0HW4.L Charter Communications, Inc. $207.07 $313.72 51.50%
CNBKA Century Bancorp, Inc. $115.29 $134.52 16.68%
CBL CBL & Associates Properties, Inc. $37.82 $58.07 53.53%
CSTR CapStar Financial Holdings, Inc. $20.10 $28.30 40.77%
CBNK Capital Bancorp, Inc. $28.49 $37.33 31.03%
0HST.L Campbell Soup Company $26.65 $34.22 28.42%
CRC California Resources Corporation $46.40 $65.54 41.25%
CGO Calamos Global Total Return Fund $11.73 $17.58 49.90%
CCD Calamos Dynamic Convertible and Income Fund $21.92 $32.28 47.26%
COG Cabot Oil & Gas Corporation $22.25 $35.41 59.13%
CFFI C&F Financial Corporation $69.53 $110.16 58.44%
BSIG BrightSphere Investment Group Inc. $25.49 $34.24 34.32%
BAH Booz Allen Hamilton Holding Corporation $90.04 $107.04 18.88%
BXSL Blackstone Secured Lending Fund $26.57 $31.80 19.69%
MFL BlackRock MuniHoldings Investment Quality Fund $11.84 $16.93 43.00%
BLW BlackRock Limited Duration Income Trust $13.69 $16.63 21.49%
FRA BlackRock Floating Rate Income Strategies Fund, Inc. $11.85 $15.64 31.95%
CII BlackRock Enhanced Capital and Income Fund, Inc. $23.42 $30.20 28.93%
BTBT Bit Digital, Inc. $2.20 $2.79 26.85%
BCG Binah Capital Group, Inc. $2.68 $3.71 38.31%
MCI Barings Corporate Investors $18.58 $21.42 15.30%
BWFG Bankwell Financial Group, Inc. $47.00 $64.67 37.59%
BOTJ Bank of the James Financial Group, Inc. $18.39 $22.35 21.53%
BXS BancorpSouth Bank $28.76 $36.84 28.11%
BCSF Bain Capital Specialty Finance, Inc. $14.02 $17.48 24.69%
AVBH Avidbank Holdings, Inc. $26.55 $34.60 30.31%
HOME At Home Group Inc. $36.99 $45.09 21.91%
ANIK Anika Therapeutics, Inc. $9.66 $12.43 28.68%
FINS Angel Oak Financial Strategies Income Term Trust $13.23 $16.77 26.76%
AMRB American River Bankshares $20.91 $28.63 36.90%
AMAL Amalgamated Financial Corp. $33.44 $42.20 26.19%
MO Altria Group, Inc. $55.16 $67.54 22.45%
AWF AllianceBernstein Global High Income Fund $10.72 $15.35 43.16%
ACSMX Advisors Capital Small/Mid Cap $11.71 $17.48 49.29%
0M2A.L Adeia Inc. $13.20 $15.29 15.83%
AHCO AdaptHealth Corp. $10.08 $13.15 30.49%
THW Abrdn World Healthcare Fund $12.83 $15.13 17.90%
IAF Abrdn Australia Equity Fund Inc $12.96 $20.54 58.50%