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
« 8 »
Ticker Company Price EPV Upside
1133.HK Harbin Electric Company Limited $17.82 $26.60 49.29%
9691.T Ryomo Systems Co.,Ltd. $4,640.00 $6,926.88 49.29%
0QQ0.L BKW AG $172.76 $257.82 49.24%
PRITIKAUTO.BO Pritika Auto Industries Limited $14.51 $21.65 49.20%
9201.T Japan Airlines Co., Ltd. $2,995.00 $4,465.80 49.11%
2505.HK EDA Group Holdings Limited $1.41 $2.10 49.06%
AEVS.SW Aevis Victoria S.A. $13.25 $19.75 49.04%
AJ91.DE DocCheck AG $13.20 $19.67 49.04%
2638.HK HK Electric Investments and HK Electric Investments Limited $6.40 $9.54 48.99%
4287.T Just Planning Inc. $499.00 $743.46 48.99%
VARROC.BO Varroc Engineering Limited $617.00 $919.18 48.98%
CYL.AX Catalyst Metals Limited $7.43 $11.07 48.95%
9731.T Hakuyosha Company, Ltd. $3,220.00 $4,792.36 48.83%
NATCOPHARM.BO NATCO Pharma Limited $926.20 $1,378.45 48.83%
4931.T Shinnihonseiyaku Co., Ltd. $2,052.00 $3,053.50 48.81%
5322.KL Feytech Holdings Berhad $0.29 $0.43 48.76%
0QMU.L Compagnie Financière Richemont S.A. $115.53 $171.86 48.75%
JZCC.L JZ Capital 2021 6% CULS $9.88 $14.69 48.74%
MFEC.BK MFEC Public Company Limited $5.20 $7.73 48.74%
TIPH.BK Dhipaya Group Holdings Public Company Limited $20.40 $30.34 48.72%
015590.KS DKME Co., Ltd. $515.00 $765.79 48.70%
5911.T Yokogawa Bridge Holdings Corp. $3,070.00 $4,565.16 48.70%
3934.T BENEFIT JAPAN Co., Ltd. $1,838.00 $2,731.60 48.62%
EMPIR-B.ST Empir Group AB $12.10 $17.98 48.61%
002478.SZ Jiangsu Changbao Steeltube Co.,Ltd $8.45 $12.55 48.57%
9470.T Gakken Holdings Co., Ltd. $1,109.00 $1,647.62 48.57%
RTFL.BO Real Touch Finance Limited $46.56 $69.16 48.54%
TISG.MI The Italian Sea Group S.p.A. $4.09 $6.08 48.54%
MFEB.MI MFE-Mediaforeurope N.V. $4.00 $5.94 48.51%
ETOR eToro Group Ltd. $35.05 $52.04 48.49%
BHAGERIA.NS Bhageria Industries Limited $177.83 $264.04 48.48%
5587.T Inbound Platform Corp. $859.00 $1,275.18 48.45%
6670.T MCJ Co., Ltd. $1,600.00 $2,374.94 48.43%
4206.T Aica Kogyo Company, Limited $3,522.00 $5,227.46 48.42%
7545.T Nishimatsuya Chain Co., Ltd. $2,080.00 $3,086.39 48.38%
CPFE3.SA CPFL Energia S.A. $53.30 $79.09 48.38%
7205.T Hino Motors, Ltd. $400.00 $593.49 48.37%
NIKHILAD.BO Nikhil Adhesives Limited $77.86 $115.51 48.35%
2745.TWO Life Travel & Tourist Service Co., Ltd. $108.50 $160.91 48.30%
CD3.AX CD Private Equity Fund III $1.14 $1.69 48.27%
WINNER.BK Winner Group Enterprise Public Company Limited $2.08 $3.08 48.27%
600729.SS Chongqing Department Store Co.,Ltd. $26.47 $39.24 48.25%
0MT8.L Drägerwerk AG & Co. KGaA $58.00 $85.94 48.17%
MON.WA Monnari Trade S.A. $7.30 $10.82 48.15%
4319.T TAC Co.,Ltd. $347.00 $513.82 48.08%
NITTAGELA.BO Nitta Gelatin India Limited $810.90 $1,200.77 48.08%
7887.T Nankai Plywood Co.,Ltd. $9,560.00 $14,154.61 48.06%
PIC.AX Perpetual Equity Investment Company Limited $1.25 $1.85 48.06%
ASARFI.BO Asarfi Hospital Ltd. $180.00 $266.49 48.05%
0G1T.L Wavestone S.A. $52.00 $76.95 47.97%