What Is KKR Fair Value?
KKR & Co. (KKR) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, KKR & Co. (KKR) has a composite fair value estimate of $133.35 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $85.60, suggesting the stock is undervalued by 55.8%.
Data as of October 14, 2026 (today)
Composite Fair Value
Undervalued3 of 4 models$133.35
vs. current price of $85.60(+55.8%)
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)
41% 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 →
$143.17
+67.3%Undervalued
Inputs used
DDM (Dividend Discount Model)
0% 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 →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
KKR Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% 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 →
$67.14
-21.6%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% 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.
$150.44
+75.7%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 $85.60 is 67.3% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $3.08B | $2.80B |
| Year 2 | $3.82B | $3.15B |
| Year 3 | $4.73B | $3.54B |
| Year 4 | $5.85B | $3.99B |
| Year 5 | $7.25B | $4.49B |
| Year 6 | $8.98B | $5.05B |
| Year 7 | $11.12B | $5.68B |
| Year 8 | $13.77B | $6.39B |
| Year 9 | $17.05B | $7.19B |
| Year 10 | $21.11B | $8.09B |
| Terminal Value | $285.76B | $109.44B |
What Are KKR's Key Financial Metrics?
Earnings & Growth
Current Price
$85.60
EPS (TTM)
$3.11
Forward P/E
11.5
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
$97.00
Average
$122.48
High
$166.00
Upside
+43.1%
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 $133.35. The stock is currently trading at $85.60, which makes it undervalued 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 undervalued. The current price of $85.60 is 55.8% below our estimated fair value of $133.35.
What do Wall Street analysts say about KKR?
21 analysts cover KKR & Co. with a consensus rating of "Buy." The average price target is $122.48, ranging from $97.00 to $166.00. This implies 43.1% upside from the current price.