investorscraft@gmail.com

Intrinsic ValueKKR & Co. Inc. (0Z1W.L)

Previous Close£113.96
Intrinsic Value
Upside potential
Previous Close
£113.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

KKR & Co. Inc. is a leading global investment firm specializing in private equity, real estate, and alternative asset management. The firm operates across a diversified portfolio, targeting sectors such as technology, energy, infrastructure, financial services, and consumer goods. KKR employs a multi-strategy approach, including leveraged buyouts, growth equity, and distressed investments, often taking controlling or strategic minority stakes. Its global footprint spans North America, Europe, Asia, and emerging markets, with a focus on mid-to-large-cap enterprises. KKR’s market position is reinforced by its deep industry expertise, long-term investment horizon (typically 5-7 years), and active portfolio management, including board participation. The firm’s ability to deploy capital across cycles and geographies, coupled with its consortium-driven deal sourcing, positions it as a formidable player in the alternative investment space. Its impact investing arm further diversifies its portfolio, aligning with ESG trends while targeting sustainable returns.

Revenue Profitability And Efficiency

KKR reported revenue of $22.95 billion for the period, with net income of $3.08 billion, reflecting a robust profitability margin. The firm’s diluted EPS stood at $3.28, supported by strong operating cash flow of $7.35 billion. Capital expenditures were modest at -$141.5 million, indicating efficient capital allocation. These metrics underscore KKR’s ability to generate substantial returns from its diversified investment strategies.

Earnings Power And Capital Efficiency

KKR’s earnings power is evident in its ability to deliver consistent net income and EPS growth, driven by its diversified asset base and active management approach. The firm’s capital efficiency is highlighted by its high operating cash flow relative to capital expenditures, enabling reinvestment and shareholder returns. Its focus on value creation through operational improvements and strategic exits further enhances capital efficiency.

Balance Sheet And Financial Health

KKR maintains a strong balance sheet with $15.37 billion in cash and equivalents, providing liquidity for new investments. Total debt of $51.02 billion reflects its leveraged investment strategy, but the firm’s robust cash flow generation mitigates refinancing risks. The balance sheet supports KKR’s growth ambitions while maintaining financial flexibility.

Growth Trends And Dividend Policy

KKR has demonstrated consistent growth through strategic acquisitions and organic portfolio expansion. The firm’s dividend policy, with a payout of $0.71 per share, reflects its commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Growth is further supported by its global reach and sector diversification.

Valuation And Market Expectations

With a market capitalization of $105.2 billion and a beta of 1.913, KKR is valued as a high-growth, high-risk investment. The market expects continued outperformance, driven by its diversified portfolio and ability to capitalize on global investment opportunities. Valuation multiples reflect investor confidence in its long-term strategy.

Strategic Advantages And Outlook

KKR’s strategic advantages include its global scale, sector expertise, and active management approach. The firm is well-positioned to navigate market cycles, leveraging its consortium model and impact investing focus. The outlook remains positive, with growth expected across its core markets and sectors, supported by strong deal flow and execution capabilities.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount