What Is KKR Fair Value?
KKR & Co. (KKR) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, KKR & Co. (KKR) has a composite fair value estimate of $107.88 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $108.68, suggesting the stock is fair value by 0.7%.
Data as of August 29, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$107.88
vs. current price of $108.68(-0.7%)
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 →
$126.93
+16.8%Undervalued
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 →
$13.32
-87.7%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 →
$67.16
-38.2%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.
$147.29
+35.5%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 $108.68 is 16.8% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $3.07B | $2.78B |
| Year 2 | $3.78B | $3.10B |
| Year 3 | $4.67B | $3.46B |
| Year 4 | $5.76B | $3.86B |
| Year 5 | $7.10B | $4.30B |
| Year 6 | $8.75B | $4.80B |
| Year 7 | $10.80B | $5.36B |
| Year 8 | $13.32B | $5.98B |
| Year 9 | $16.42B | $6.67B |
| Year 10 | $20.25B | $7.44B |
| Terminal Value | $258.40B | $94.92B |
What Are KKR's Key Financial Metrics?
Earnings & Growth
Current Price
$108.68
EPS (TTM)
$3.13
Forward P/E
14.7
Profit Margin
12.2%
Cash & Balance Sheet
Free Cash Flow
0
EBITDA
0
Book Value
$31.75
Total Debt
56.2B
What Do Analysts Say About KKR?
Low
$105.00
Average
$126.63
High
$147.00
Upside
+16.5%
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 $107.88. The stock is currently trading at $108.68, 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 $108.68 is 0.7% above our estimated fair value of $107.88.
What do Wall Street analysts say about KKR?
20 analysts cover KKR & Co. with a consensus rating of "Buy." The average price target is $126.63, ranging from $105.00 to $147.00. This implies 16.5% upside from the current price.