Valuation KKR & Co. Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-01-20 EST			5-day change	1st Jan Change
122.90 ^USD	-6.48%		-5.52%	-3.59%

04:46pm	Kkr on track to beat $20 billion target for Americas buyout fund - Bloomberg News	RE
04:45pm	Kkr on track to beat $20 billion target for americas buyout fund	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	23,046	43,583	39,973	73,323	131,378	117,142	117,142	-
Change	-	89.11%	-8.28%	83.43%	79.18%	-10.84%	0%	-
Enterprise Value (EV) ¹	51,107	75,461	75,994	100,449	166,147	120,746	119,697	114,377
Change	-	47.65%	0.71%	32.18%	65.4%	-27.33%	-0.87%	-4.44%
P/E ratio	12x	10.2x	-38.4x	20.3x	45.1x	52.1x	29.7x	23.9x
PBR	1.75x	2.59x	1.74x	2.68x	5.55x	1.93x	2.06x	1.86x
PEG	-	0x	0x	-0x	-2.3x	-2.3x	0.4x	1x
Capitalization / Revenue	10.9x	14x	5.85x	13.1x	18.4x	14.7x	11.1x	9.35x
EV / Revenue	24.1x	24.2x	11.1x	17.9x	23.3x	15.1x	11.3x	9.13x
EV / EBITDA	22.7x	15.3x	16.6x	23.7x	29.9x	20.8x	12.8x	10.1x
EV / EBIT	25x	15.4x	16.8x	24x	30.2x	20.1x	13.7x	11.1x
EV / FCF	-8.37x	-10.4x	-14.2x	-62.7x	25.5x	22.5x	17.4x	13.7x
FCF Yield	-11.9%	-9.65%	-7.06%	-1.6%	3.92%	4.45%	5.76%	7.29%
Dividend per Share ²	0.54	0.58	0.62	0.66	0.7	0.742	0.7936	0.8956
Rate of return	1.33%	0.78%	1.34%	0.8%	0.47%	0.56%	0.6%	0.68%
EPS ²	3.37	7.31	-1.21	4.09	3.28	2.523	4.431	5.499
Distribution rate	16%	7.93%	-51.2%	16.1%	21.3%	29.4%	17.9%	16.3%
Net sales ¹	2,121	3,122	6,834	5,602	7,122	7,971	10,585	12,527
EBITDA ¹	2,253	4,922	4,565	4,233	5,560	5,799	9,354	11,276
EBIT ¹	2,041	4,896	4,531	4,187	5,510	6,003	8,756	10,348
Net income ¹	1,946	4,561	-910.1	3,681	3,076	5,106	7,372	5,411
Net Debt ¹	28,061	31,878	36,021	27,126	34,769	3,604	2,555	-2,765
Reference price ²	40.49	74.50	46.42	82.85	147.91	131.42	131.42	131.42
Nbr of stocks (in thousands)	569,189	585,009	861,112	885,009	888,229	891,353	891,353	-
Announcement Date	2/8/21	2/8/22	2/7/23	2/6/24	2/4/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KKR & CO. INC.	52.09x	15.15x	20.82x	0.56%	117B
BLACKSTONE INC.	30.62x	10.73x	19.71x	2.84%	128B
ARES MANAGEMENT CORPORATION	33.83x	8.9x	22.05x	2.65%	37.39B
THE CARLYLE GROUP INC.	17.95x	6.1x	14.02x	2.14%	23.65B
AMUNDI	9.99x	4.19x	8.49x	5.81%	17.64B
ARES CAPITAL CORPORATION	10.78x	9.82x	-	9.19%	14.96B
FRANKLIN RESOURCES, INC.	12.49x	1.47x	5.75x	5.05%	13.56B
HDFC ASSET MANAGEMENT COMPANY LIMITED	37.34x	-	-	2.08%	12.16B
BLUE OWL CAPITAL INC.	18.64x	4.97x	10.29x	5.61%	10.59B
TPG INC.	38.03x	5.81x	10.89x	2.96%	10.28B
Average	26.17x	7.46x	14.00x	3.89%	38.53B
Weighted average by Cap.	34.41x	10.66x	18.33x	2.6%