Valuation KKR & Co. Inc.

Equities

Market Closed - Nyse Other stock markets 00:00:02 14/05/2026 +04			5-day change	1st Jan Change
97.43 ^USD	-2.05%		-3.33%	-23.57%

11:17am	UK regulator to toughen private credit reporting, sources say	RE
05-14	British regulator pushes private credit groups to share more data, FT reports	RE

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	131,378	113,630	87,480	-	-
Change	-	-8.28%	83.43%	79.18%	-13.51%	-23.01%	-	-
Enterprise Value (EV) ¹	75,461	75,994	100,449	166,147	149,676	89,226	79,906	73,479
Change	-	0.71%	32.18%	65.4%	-9.91%	-40.39%	-10.45%	-8.04%
P/E ratio	10.2x	-38.4x	20.3x	45.1x	54.5x	27x	19.9x	16.5x
PBR	2.59x	1.74x	2.68x	5.55x	3.68x	1.35x	1.41x	1.41x
PEG	-	0x	-0x	-2.3x	-1.9x	0.5x	0.6x	0.8x
Capitalization / Revenue	14x	5.85x	13.1x	18.4x	14.8x	8.3x	7.1x	6.39x
EV / Revenue	24.2x	11.1x	17.9x	23.3x	19.5x	8.46x	6.48x	5.36x
EV / EBITDA	15.3x	16.6x	23.7x	29.9x	25.1x	13.4x	9.63x	7.28x
EV / EBIT	15.4x	16.8x	24x	30.2x	25.4x	11.8x	8.83x	6.42x
EV / FCF	-10.4x	-14.2x	-62.7x	25.5x	472x	16.1x	10.4x	5.33x
FCF Yield	-9.65%	-7.06%	-1.6%	3.92%	0.21%	6.22%	9.65%	18.8%
Dividend per Share ²	0.58	0.62	0.66	0.7	0.78	0.785	0.8292	0.8957
Rate of return	0.78%	1.34%	0.8%	0.47%	0.61%	0.81%	0.85%	0.92%
EPS ²	7.31	-1.21	4.09	3.28	2.34	3.611	4.886	5.892
Distribution rate	7.93%	-51.2%	16.1%	21.3%	33.3%	21.7%	17%	15.2%
Net sales ¹	3,122	6,834	5,602	7,122	7,658	10,543	12,323	13,699
EBITDA ¹	4,922	4,565	4,233	5,560	5,958	6,647	8,299	10,088
EBIT ¹	4,896	4,531	4,187	5,510	5,890	7,537	9,047	11,445
Net income ¹	4,561	-910.1	3,681	3,076	2,252	7,723	10,758	15,599
Net Debt ¹	31,878	36,021	27,126	34,769	36,046	1,746	-7,574	-14,001
Reference price ²	74.50	46.42	82.85	147.91	127.48	97.43	97.43	97.43
Nbr of stocks (in thousands)	585,009	861,112	885,009	888,229	891,353	897,873	-	-
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.	26.98x	8.46x	13.42x	0.81%	87.48B
BLACKSTONE INC.	19.97x	6.93x	13.29x	4.32%	93.96B
ARES MANAGEMENT CORPORATION	20.56x	5.95x	13.78x	4.4%	27.78B
AMUNDI	11.81x	4.59x	9.01x	5.53%	20.22B
THE CARLYLE GROUP INC.	13.47x	4.59x	12.98x	2.85%	17.7B
FRANKLIN RESOURCES, INC.	18.63x	1.83x	6.93x	4.1%	16.65B
ARES CAPITAL CORPORATION	12.08x	9.24x	-	10.22%	13.48B
HDFC ASSET MANAGEMENT COMPANY LIMITED	38.86x	-	-	1.98%	11.87B
INFRATIL LIMITED	37.78x	7.3x	24.6x	1.37%	8.98B
Average	22.24x	6.11x	13.43x	3.95%	33.12B
Weighted average by Cap.	22.00x	6.82x	13.03x	3.36%