KKR Real Estate Finance Trust Inc.
Bear Case (25th pct.)
-1776.2% vs price
Base Case (Median)
142.6% vs price
Bull Case (75th pct.)
302.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-263.16 | -3695.1% | High (40%) |
| EV/EBITDA | $41.15 | 462.2% | Medium (20%) |
| EV/FCF | $17.76 | 142.6% | Medium (20%) |
Based on 3 out of 8 methods, KREF appears fairly valued at the current price of $7.32. The base case fair value of $17.76 implies 142.6% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.