Valuation KKR & Co. Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 20/09/2024 am IST			5-day change	1st Jan Change
132.80 ^USD	+2.75%		+12.27%	+60.29%

09:52pm	Sector Update: Financial Stocks Advance Late Afternoon	MT
07:47pm	Sector Update: Financial Stocks Higher Thursday Afternoon	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	16,057	23,046	43,583	39,973	73,323	1,14,702	-	-
Change	-	43.53%	89.11%	-8.28%	83.43%	56.43%	-	-
Enterprise Value (EV) ¹	40,723	51,107	75,461	75,994	1,00,449	1,18,314	1,17,706	1,16,846
Change	-	25.5%	47.65%	0.71%	32.18%	17.78%	-0.51%	-0.73%
P/E ratio	-	12x	10.2x	-38.4x	20.3x	33x	27x	21.4x
PBR	1.52x	1.75x	2.59x	1.74x	2.68x	3.71x	3.27x	2.75x
PEG	-	-	0x	0x	-0x	-7.77x	1.2x	0.8x
Capitalization / Revenue	8.63x	10.9x	14x	5.85x	13.1x	15.5x	11.8x	10.1x
EV / Revenue	21.9x	24.1x	24.2x	11.1x	17.9x	16x	12.1x	10.3x
EV / EBITDA	20.3x	22.7x	15.3x	16.6x	23.7x	21.8x	16.9x	13.4x
EV / EBIT	22.2x	25x	15.4x	16.8x	24x	21.2x	16.3x	13.4x
EV / FCF	-	-8.37x	-10.4x	-14.2x	-62.7x	50.6x	19.2x	16x
FCF Yield	-	-11.9%	-9.65%	-7.06%	-1.6%	1.98%	5.22%	6.24%
Dividend per Share ²	0.5	0.54	0.58	0.62	0.66	0.6992	0.7513	0.8208
Rate of return	1.71%	1.33%	0.78%	1.34%	0.8%	0.54%	0.58%	0.64%
EPS ²	-	3.37	7.31	-1.21	4.09	3.916	4.782	6.042
Distribution rate	-	16%	7.93%	-51.2%	16.1%	17.9%	15.7%	13.6%
Net sales ¹	1,862	2,121	3,122	6,834	5,602	7,408	9,697	11,357
EBITDA ¹	2,005	2,253	4,922	4,565	4,233	5,417	6,960	8,730
EBIT ¹	1,835	2,041	4,896	4,531	4,187	5,572	7,199	8,746
Net income ¹	-	1,946	4,561	-910.1	3,681	3,556	4,558	5,600
Net Debt ¹	24,667	28,061	31,878	36,021	27,126	3,612	3,004	2,144
Reference price ²	29.17	40.49	74.50	46.42	82.85	129.25	129.25	129.25
Nbr of stocks (in thousands)	5,50,458	5,69,189	5,85,009	8,61,112	8,85,009	8,87,440	-	-
Announcement Date	31/01/20	08/02/21	08/02/22	07/02/23	06/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
KKR & CO. INC.	33x	15.97x	21.84x	+0.54%	114B
BLACKSTONE INC.	34.23x	10.72x	18.07x	+2.54%	119B
ARES MANAGEMENT CORPORATION	36.61x	9.16x	18.92x	+2.45%	30.51B
LEGAL & GENERAL PLC	12.17x	1.41x	-	+9.61%	17.12B
AMUNDI	10.9x	4.08x	8.32x	+6.17%	15.41B
THE CARLYLE GROUP INC.	14.82x	4.36x	15.36x	+3.31%	14.96B
HDFC ASSET MANAGEMENT COMPANY LIMITED	40.75x	24.52x	36.55x	+1.90%	11.32B
FRANKLIN RESOURCES, INC.	12.23x	1.14x	5.26x	+6.06%	10.64B
BLUE OWL CAPITAL INC.	23.79x	5.55x	9.51x	+3.99%	10.21B
INFRATIL LIMITED	33.34x	5.12x	17.19x	+1.68%	7.3B
Average	25.18x	8.20x	16.78x	+3.83%	34.98B
Weighted average by Cap.	30.32x	11.15x	18.80x	+2.53%