KKR Real Estate Finance Trust Inc. (KREF) Annual Margin Report - Discounting Cash Flows
KREF
KKR Real Estate Finance Trust Inc.
KREF (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 16
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 246.9 369.5 458 151.7 175.2 174.7 151.9
Revenue Growth Rate 34.24% -19.31% 201.9% -13.41% 0.28% 15% 20.95%
Cost of Revenue 31.79 39.2 50.96 48.62 11.19 11.11 29.65
Gross Profit 288.5 330.3 407 544 164 163.6 122.3
Gross Margin 134.1% 89.39% 88.87% 358.6% 93.61% 93.64% 80.49%
Operating Income 223.9 271.6 271.6 446 -58.53 274.8 137.9
Operating Margin 106.9% 73.51% 59.31% 294% -33.41% 157.2% 90.73%
Net Income 13.55 -48.22 -50.49 35.59 -30.85 38.1 137.2
Net Margin 15.64% -13.05% -11.02% 23.46% -17.61% 21.81% 90.28%

Monetary values in USD

amounts except #

Average LTM
Feb 16
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 246.9 369.5 458 151.7 175.2 174.7 151.9
Cash From Operating Activities Margin 62.42% 19.56% 15.78% 87.38% 88.87% 80.77% 82.13%
Cash From Operating Activities 116.5 72.28 72.28 132.6 155.7 141.1 124.8
Free Cash Flow Margin 61.28% 19.13% 15.78% 82.03% 87.81% 80.77% 82.13%
Free Cash Flow 114.5 70.69 72.28 124.5 153.9 141.1 124.8
Depreciation and Amortization Margin 4.74% 0.705% 3.08% 0.648% 0% 13.65% 10.35%
Depreciation and Amortization 9.54 2.6 14.09 0.983 0 23.86 15.73
Capital Expenditure Margin -1.14% -0.431% 0% -5.34% -1.06% 0% 0%
Capital Expenditure -1.93 -1.59 0 -8.11 -1.86 0 0
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program