investorscraft@gmail.com

Intrinsic ValueKKR & Co. Inc. (KKR)

Previous Close$114.26
Intrinsic Value
Upside potential
Previous Close
$114.26

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, credit, and real assets. The company operates across multiple alternative investment strategies, including leveraged buyouts, growth equity, and infrastructure investments. KKR’s revenue model is primarily fee-based, driven by management fees from its funds and performance fees tied to investment returns, supplemented by income from its own balance sheet investments. The firm’s diversified portfolio spans industries such as technology, healthcare, energy, and financial services, positioning it as a key player in the alternative asset management sector. KKR’s market position is reinforced by its extensive network, deep industry expertise, and ability to deploy large-scale capital. The firm competes with other major private equity players like Blackstone and Carlyle, differentiating itself through its operational capabilities and global reach. Its focus on value creation and long-term partnerships with portfolio companies enhances its reputation among institutional investors and limited partners.

Revenue Profitability And Efficiency

KKR reported revenue of $21.6 billion for FY 2024, with net income of $3.1 billion, reflecting strong profitability. Diluted EPS stood at $3.28, indicating efficient earnings distribution. Operating cash flow was robust at $6.6 billion, while capital expenditures were modest at -$141.5 million, highlighting disciplined capital allocation. The firm’s ability to generate substantial cash flow underscores its operational efficiency and fee-earning potential.

Earnings Power And Capital Efficiency

KKR’s earnings power is driven by its diversified investment strategies and performance fees. The firm’s capital efficiency is evident in its ability to leverage its balance sheet for co-investments alongside its funds, enhancing returns. With $14.9 billion in cash and equivalents, KKR maintains liquidity to seize opportunistic investments while managing its $50.8 billion debt load prudently.

Balance Sheet And Financial Health

KKR’s balance sheet reflects a strong liquidity position with $14.9 billion in cash and equivalents, offset by total debt of $50.8 billion. The firm’s financial health is supported by its stable cash flows and diversified asset base. Its leverage is manageable given its fee-related earnings and investment income, ensuring flexibility for growth and shareholder returns.

Growth Trends And Dividend Policy

KKR has demonstrated consistent growth through fund expansions and strategic acquisitions. The firm’s dividend policy, with a $0.69 per share payout, reflects its commitment to returning capital to shareholders while retaining earnings for reinvestment. Growth trends are supported by increasing demand for alternative investments and KKR’s ability to scale its platforms globally.

Valuation And Market Expectations

KKR’s valuation is influenced by its asset under management (AUM) growth, fee-related earnings, and performance fees. Market expectations are anchored on its ability to sustain high returns and expand its investment strategies. The firm’s stock performance is closely tied to broader private equity trends and investor appetite for alternative assets.

Strategic Advantages And Outlook

KKR’s strategic advantages include its global footprint, diversified investment capabilities, and strong track record. The outlook remains positive, driven by secular growth in private markets and the firm’s ability to innovate across its platforms. Challenges include macroeconomic volatility and competition, but KKR’s scale and expertise position it well for long-term success.

Sources

10-K filings, investor presentations

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