Kennedy-Wilson Holdings, Inc.
—- Market cap
- —
- Debt
- +$4.46B
- Cash
- −$184.50M
Complete market value, debt and cash evidence is required for enterprise value.
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $2.48B · View financials
Decision snapshot: KW stock price vs DRH: inconclusive — current versus $7.95 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at DRH's multiple
Implied fair value · at KW's multiple
Needs KW P/S.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: KW FY 2025 (ended Dec 31, 2025) · DRH FY 2025 (ended Dec 31, 2025).
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 69% equity / 31% debt · EV / Revenue 3.13x · EV / EBITDA 22.06x
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Kennedy-Wilson Holdings, Inc. · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
DIAMONDROCK HOSPITALITY CO · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
2.91x
0.76x
Net debt / EBITDA
Leverage against operating earnings
16.00x
6.48x
Cash and equivalents
Liquid reserves on the balance sheet
$184.50M
$68.08M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
$4.46B
$1.10B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.