DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

KKR Group Finance Co. IX LLC 4. (KKRS)

Financial Services | Financial - Credit Services

Today's Price

$15.75

Today's Fair Value

$10.44 -33.71%

Margin of Safety

-50.86%

Projected Value (5Y)

$16.81 +6.73%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -3.66% | CAGR (5y): 8.91%

Diluted Shares Growth Rate

Regression: 8.02% | CAGR (5y): 9.81%

Dividend Growth Rate

Regression: 10.44% | CAGR (5y): 14.95%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.26x)

Discount Rate