Valuation KKR & Co. Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 17/03/2026 am IST			5-day change	1st Jan Change
86.10 ^USD	+0.20%		-5.32%	-32.46%

04:37am	Australia's Pepper Money slumps as suitor Challenger trims buyout bid	RE
17/03	Thames Water creditors pledge GBP3.35 billion new equity in rescue bid	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	43,583	39,973	73,323	1,31,378	1,13,630	76,763	-	-
Change	-	-8.28%	83.43%	79.18%	-13.51%	-32.45%	-	-
Enterprise Value (EV) ¹	75,461	75,994	1,00,449	1,66,147	1,49,676	78,647	73,384	74,542
Change	-	0.71%	32.18%	65.4%	-9.91%	-47.45%	-6.69%	1.58%
P/E ratio	10.2x	-38.4x	20.3x	45.1x	54.5x	20.2x	16.2x	13.1x
PBR	2.59x	1.74x	2.68x	5.55x	3.68x	1.53x	1.37x	1.52x
PEG	-	0x	-0x	-2.3x	-1.9x	0.2x	0.7x	0.6x
Capitalization / Revenue	14x	5.85x	13.1x	18.4x	14.8x	7.25x	6.13x	5.4x
EV / Revenue	24.2x	11.1x	17.9x	23.3x	19.5x	7.42x	5.86x	5.24x
EV / EBITDA	15.3x	16.6x	23.7x	29.9x	25.1x	8.37x	7.11x	5.46x
EV / EBIT	15.4x	16.8x	24x	30.2x	25.4x	9.89x	7.34x	5.54x
EV / FCF	-10.4x	-14.2x	-62.7x	25.5x	472x	11.3x	8.95x	7.43x
FCF Yield	-9.65%	-7.06%	-1.6%	3.92%	0.21%	8.84%	11.2%	13.5%
Dividend per Share ²	0.58	0.62	0.66	0.7	0.78	0.7853	0.8371	0.9
Rate of return	0.78%	1.34%	0.8%	0.47%	0.61%	0.91%	0.97%	1.05%
EPS ²	7.31	-1.21	4.09	3.28	2.34	4.266	5.311	6.55
Distribution rate	7.93%	-51.2%	16.1%	21.3%	33.3%	18.4%	15.8%	13.7%
Net sales ¹	3,122	6,834	5,602	7,122	7,658	10,592	12,531	14,221
EBITDA ¹	4,922	4,565	4,233	5,560	5,958	9,397	10,320	13,656
EBIT ¹	4,896	4,531	4,187	5,510	5,890	7,953	9,996	13,466
Net income ¹	4,561	-910.1	3,681	3,076	2,252	7,318	5,352	9,994
Net Debt ¹	31,878	36,021	27,126	34,769	36,046	1,885	-3,378	-2,221
Reference price ²	74.50	46.42	82.85	147.91	127.48	86.10	86.10	86.10
Nbr of stocks (in thousands)	5,85,009	8,61,112	8,85,009	8,88,229	8,91,353	8,91,551	-	-
Announcement Date	08/02/22	07/02/23	06/02/24	04/02/25	05/02/26	-	-	-

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.	20.18x	7.42x	8.37x	0.91%	7.68TCr
BLACKSTONE INC.	16.88x	5.88x	10.94x	5.12%	8.39TCr
ARES MANAGEMENT CORPORATION	15.5x	4.76x	13.03x	5.37%	2.26TCr
AMUNDI	10.05x	4.2x	8.51x	5.82%	1.74TCr
THE CARLYLE GROUP INC.	11.62x	3.62x	11.5x	3.18%	1.68TCr
ARES CAPITAL CORPORATION	9.3x	9.03x	-	10.7%	1.29TCr
FRANKLIN RESOURCES, INC.	14.9x	1.38x	5.16x	5.38%	1.27TCr
HDFC ASSET MANAGEMENT COMPANY LIMITED	34.34x	-	-	2.27%	1.1TCr
CHINA CITIC FINANCIAL ASSET MANAGEMENT CO., LTD.	4.89x	-	-	-	768.65Cr
VZ HOLDING AG	22.17x	-	-	2.22%	734.15Cr
Average	15.98x	5.18x	9.59x	4.55%	2.69TCr
Weighted average by Cap.	17.00x	5.92x	9.82x	3.92%