What Is KKR Fair Value?
KKR & Co. (KKR) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, KKR & Co. (KKR) has a composite fair value estimate of $88.14 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $100.95, suggesting the stock is fair value by 12.7%.
Data as of July 16, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$88.14
vs. current price of $100.95(-12.7%)
How Is KKR Fair Value Calculated?
Four independent models estimate what KKR is worth. Each uses different inputs and assumptions. The composite blends them by weight.
KKR Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$83.10
-17.7%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$12.72
-87.4%Overvalued
Inputs used
KKR Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$65.81
-34.8%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$142.23
+40.9%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $100.95 is 17.7% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.08B | $1.89B |
| Year 2 | $2.56B | $2.10B |
| Year 3 | $3.16B | $2.35B |
| Year 4 | $3.89B | $2.62B |
| Year 5 | $4.80B | $2.93B |
| Year 6 | $5.91B | $3.27B |
| Year 7 | $7.29B | $3.65B |
| Year 8 | $8.98B | $4.07B |
| Year 9 | $11.06B | $4.54B |
| Year 10 | $13.63B | $5.07B |
| Terminal Value | $176.92B | $65.79B |
What Are KKR's Key Financial Metrics?
Earnings & Growth
Current Price
$100.95
EPS (TTM)
$3.05
Forward P/E
13.7
Profit Margin
11.7%
Cash & Balance Sheet
Free Cash Flow
0
EBITDA
0
Book Value
$31.43
Total Debt
55.8B
What Do Analysts Say About KKR?
Low
$105.00
Average
$124.14
High
$153.00
Upside
+23.0%
KKR Fair Value FAQ
What is the fair value of KKR?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), KKR's estimated fair value is $88.14. The stock is currently trading at $100.95, which makes it fair value by our analysis.
How is KKR's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is KKR overvalued or undervalued?
Based on our analysis, KKR is fair value. The current price of $100.95 is 12.7% above our estimated fair value of $88.14.
What do Wall Street analysts say about KKR?
19 analysts cover KKR & Co. with a consensus rating of "Buy." The average price target is $124.14, ranging from $105.00 to $153.00. This implies 23.0% upside from the current price.