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
« 7 »
Ticker Company Price EPV Upside
ASRL.BO Add-Shop E-Retail Limited $8.75 $13.19 50.77%
0341.HK Café de Coral Holdings Limited $4.97 $7.49 50.68%
6284.T Nissei ASB Machine Co., Ltd. $6,280.00 $9,462.45 50.68%
PULSRIN.BO Pulsar International Limited $2.03 $3.06 50.65%
3437.T Tokuden Co., Ltd. $3,330.00 $5,016.37 50.64%
5858.T STG Co., Ltd. $1,659.00 $2,499.04 50.64%
002489.SZ Yotrio Group Co., Ltd. $3.90 $5.87 50.57%
002705.SZ Guangdong Xinbao Electrical Appliances Holdings Co., Ltd $14.36 $21.62 50.56%
TILAK.BO Tilak Ventures Limited $1.88 $2.83 50.52%
ARNOLD.BO Arnold Holdings Ltd. $13.98 $21.04 50.49%
GARMNTMNTR.BO Garment Mantra Lifestyle Ltd. $1.25 $1.88 50.49%
AD-UN.TO Alaris Equity Partners Income Trust $21.05 $31.68 50.48%
RADIANTCMS.BO Radiant Cash Management Services Limited $51.22 $77.08 50.48%
PARKEN.CO PARKEN Sport & Entertainment A/S $152.00 $228.70 50.46%
SHRIGANG.BO Shri Gang Industries & Allied Products Limited $68.00 $102.31 50.46%
WAS.WA Wasko S.A. $2.24 $3.37 50.46%
3632.T GREE, Inc. $405.00 $609.29 50.44%
024090.KS DCM Corp. $11,800.00 $17,745.20 50.38%
0QUS.L G5 Entertainment AB (publ) $90.15 $135.54 50.35%
KOMP.OL Komplett Bank ASA $5.08 $7.64 50.34%
CRIN.DE UniCredit S.p.A. $71.02 $106.73 50.28%
0768.HK UBA Investments Limited $0.05 $0.07 50.26%
2198.HK China Sanjiang Fine Chemicals Company Limited $3.40 $5.11 50.25%
PTPS.JK PT Pulau Subur Tbk $188.00 $282.43 50.23%
AJANTSOY.BO Ajanta Soya Limited $28.43 $42.69 50.15%
002900.KS TYM Corporation $6,810.00 $10,224.37 50.14%
GGBR3.SA Gerdau S.A. $17.97 $26.95 49.96%
4189.T KH Neochem Co., Ltd. $2,483.00 $3,721.83 49.89%
1496.HK AP Rentals Holdings Limited $0.16 $0.23 49.87%
VIRP.PA Virbac S.A. $355.50 $532.75 49.86%
HEIJM.AS Koninklijke Heijmans N.V. $70.30 $105.33 49.83%
ULTRACAB.BO Ultracab (India) Limited $8.88 $13.30 49.83%
101330.KS MOBASE Co Ltd $3,485.00 $5,220.38 49.80%
TAEE3.SA Transmissora Aliança de Energia Elétrica S.A. $13.89 $20.81 49.78%
WELSPUNLIV.BO Welspun Living Limited $129.45 $193.86 49.75%
7483.T Doshisha Co.,Ltd. $3,360.00 $5,029.80 49.70%
KPIL.BO Kalpataru Projects International Limited $1,199.60 $1,795.64 49.69%
BTE Baytex Energy Corp. $3.11 $4.66 49.68%
LUXF.BK Luxury Real Estate Investment Fund $9.10 $13.62 49.65%
ASDM.JK PT Asuransi Dayin Mitra Tbk $690.00 $1,032.55 49.64%
3640.T Densan Co., Ltd. $3,000.00 $4,487.61 49.59%
SXE.AX Southern Cross Electrical Engineering Limited $2.45 $3.66 49.49%
600300.SS V V Food & Beverage Co.,Ltd $3.57 $5.34 49.48%
NORION.ST Norion Bank AB $68.50 $102.38 49.47%
OTM.WA Zaklady Przemyslu Cukierniczego Otmuchów S.A. $4.88 $7.29 49.47%
GALP.LS Galp Energia, SGPS, S.A. $14.81 $22.13 49.45%
9608.HK Sundy Service Group Co. Ltd $0.07 $0.11 49.42%
0M6I.L Heijmans N.V. $70.50 $105.33 49.41%
293480.KS Hana Pharm Co., Ltd. $10,900.00 $16,281.15 49.37%
NTV.BK Nonthavej Hospital Public Company Limited $22.90 $34.20 49.33%