KKR

NYSE

KKR & Co. Inc.

Financials, Asset Management & Custody Banks

$102.81

close 7 Aug 2026

-27.38%

52-week change

$92.08B

market cap

$82.67

$152.10

52-week range

Expected price

$96.65 – $118.12

Current price

$102.81

Signal

Appears fairly valued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)29.28x

P/S (TTM)4.32x

P/B2.97x

EV/EBITDA (TTM)—

FCF yield (TTM)2.54%

PEG (TTM, GAAP)1.55

Context

P/E, own 5-year average30.81x

P/E, sector median16.04x*

Price at 5-year median P/E$106.29*

Indicated dividend yield0.76%

Forward — analyst consensus

Forward P/E (FY2026)16.28x*

Forward P/E (FY2027)13.91x

Forward PEG0.96*

Consensus EPS FY2026 (20 analysts)$6.31

EPS growth (FY2026→FY2027)17.03%

Revenue growth (FY2026)37.57%

Street view

Price target (mean)$126.53*

Target upside23.07%

Ratings (buy / hold / sell)19 / 3 / 0

FY2026 EPS revisions, 30d (up / down)12 / 7

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 6 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

10Y CAGR +3.91%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$102.81

Cash & equivalents—

Total debt—

Shares outstanding895.59M

Result

DCF price per share—

Current price$102.81

Margin of safety—

PV of years 1–10$19.04B

PV of terminal value$29.64B

Equity value—

Market-implied growth—

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$2.43B	$2.53B	$2.63B	$2.73B	$2.83B	$2.95B	$3.06B	$3.18B	$3.30B	$3.43B	$63.99B
PV	$2.25B	$2.17B	$2.08B	$2.01B	$1.93B	$1.86B	$1.79B	$1.72B	$1.65B	$1.59B	$29.64B

period to 30 Jun 2026, filed 6 Aug 2026, close 7 Aug 2026