investorscraft@gmail.com

Intrinsic ValueKKR Group Finance Co. IX LLC 4. (KKRS)

Previous Close$17.51
Intrinsic Value
Upside potential
Previous Close
$17.51

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 Group Finance Co. IX LLC operates as a specialized finance entity within the broader KKR ecosystem, focusing on structured credit and private debt solutions. The company primarily generates revenue through interest income from its loan portfolio, leveraging KKR’s extensive network and expertise in alternative investments. Its market position is reinforced by its affiliation with KKR, a global leader in private equity and credit, allowing it to access high-quality deal flow and sophisticated risk management frameworks. The firm caters to institutional investors and corporate borrowers, offering tailored financing solutions that fill gaps in traditional lending markets. By focusing on niche segments with limited competition, KKR Group Finance Co. IX LLC maintains a defensible position in the private credit space. Its ability to deploy capital efficiently and selectively underwrite risk underscores its competitive edge in a growing market for non-bank lending.

Revenue Profitability And Efficiency

In FY 2024, the company reported revenue of $21.9 billion, with net income reaching $4.9 billion, reflecting a robust net margin of approximately 22.4%. Operating cash flow stood at $6.6 billion, indicating strong cash generation capabilities. Capital expenditures were minimal at -$141.5 million, suggesting a capital-light business model focused on financial intermediation rather than asset-intensive operations.

Earnings Power And Capital Efficiency

Diluted EPS of $5.26 highlights the company’s earnings power, supported by efficient capital deployment and disciplined underwriting. The absence of total debt on the balance sheet suggests a conservative financial structure, though further details on leverage or credit facilities would provide deeper insight into capital efficiency. The high operating cash flow relative to net income underscores effective working capital management.

Balance Sheet And Financial Health

The balance sheet appears strong, with $9.1 million in cash and equivalents and no reported debt, indicating a low-risk financial profile. However, the limited cash position relative to revenue suggests reliance on continuous cash flow generation or external funding for liquidity needs. The lack of debt provides flexibility but may also imply untapped leverage capacity for growth.

Growth Trends And Dividend Policy

The company’s growth trajectory is not explicitly detailed, but its affiliation with KKR suggests access to scalable opportunities in private credit. A dividend per share of $1.16 signals a commitment to returning capital to shareholders, though the payout ratio and sustainability would depend on recurring earnings and cash flow stability. Further clarity on dividend policy and growth drivers would enhance this analysis.

Valuation And Market Expectations

Valuation metrics are not provided, but the company’s earnings power and affiliation with KKR likely command a premium in the market. Investors may price the stock based on its niche positioning and the growth potential of private credit markets. Comparable analysis with peers in the private debt space would offer additional context.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its KKR affiliation, which provides deal flow, expertise, and a strong brand. The outlook is tied to the expansion of private credit markets and KKR’s ability to capitalize on dislocations in traditional lending. Risks include macroeconomic volatility and competition, but the firm’s selective underwriting and scalable platform position it well for sustained performance.

Sources

Company filings (CIK: 0001404912), KKR investor materials

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