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.
Decision snapshot: KW stock price vs PEB: inconclusive — current versus $4.96 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 PEB'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) · PEB 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 49% equity / 51% debt · EV / Revenue 2.69x · EV / EBITDA 100.17x
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.
PEBBLEBROOK HOTEL TRUST · 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
0.86x
Net debt / EBITDA
Leverage against operating earnings
16.00x
48.91x
Cash and equivalents
Liquid reserves on the balance sheet
$184.50M
$184.19M
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.
CBRE GROUP, INC.
KW vs CBRE
JONES LANG LASALLE INC
KW vs JLL
SL GREEN REALTY CORP
KW vs SLG
BXP, Inc.
KW vs BXP
Four Corners Property Trust, Inc.
KW vs FCPT
Empire State Realty Trust, Inc.
KW vs ESRT
HOST HOTELS & RESORTS, INC.
KW vs HST
Apple Hospitality REIT, Inc.
KW vs APLE
Sunstone Hotel Investors, Inc.
KW vs SHO
Braemar Hotels & Resorts Inc.
KW vs BHR
$4.46B
$2.12B
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.