KREF - KKR Real Estate Finance Trust Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$8.25
DETAILS
HIGH:
$9.50
LOW:
$7.00
MEDIAN:
$8.25
CONSENSUS:
$8.25
UPSIDE:
15.38%
AlphaVal
Deterministic, archetype-aware fair value
Real Estate Investment Trust
85% confidence
Primary model: P/FFO × Default REIT Multiple
Adjust Assumptions
19.7x
$
Key Value Driver
FFO/share ($1.12) × default P/FFO multiple
Implied Market Multiple
6.4x
Plain-Language Summary
At $1.12 FFO/share with a 20x default REIT multiple, the base-case value is $20.24 per share. Dividend yield: 11.9%. DDM cross-check: $15.84.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (12 analysts)
$8.25
Analyst Range
$7.00 – $9.50
Divergence from AlphaVal
145%
Warnings
Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
Dividend yield of 11.9% is unusually high — make sure the company generates enough cash to keep paying it.
Wall Street's average price target is $8.25 (from 12 analysts). Our estimate is 145% above the consensus -- consider that gap carefully.
Key Risks
- P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
- Interest rate sensitivity: REIT multiples compress when rates rise
- FFO approximation (NI + D&A) may include gains on property sales — verify