FS KKR Capital Corp (FSK) Stock Analysis — Price Target, Reduce Rating & DCF Valuation (2026)

FSK — KKR tender offer EXTENDED to June 11 at $11/share ($150M), $900M notes issued 7.5% due 2031; Moody's junk, 8.1% non-accruals; KKR also acquiring $150M preferred stock

FSK Price Target & Rating

FSK's grade is Reduce, with elevated downside risk (CVaR -25.6%), and quality metrics (net margin -39%, ROE -9%). FS KKR Capital Corp (FSK) trades at $11.00 with a valuation grade of Reduce: net margins of -38.7%, a DCF-implied intrinsic range of $13–$22 suggesting a +62% margin of safety, beta 0.90 (moderate risk profile).

VALUEFAIR RANGEPREMIUM BEAR$13.37BULL$22.28 BASE$17 CURRENT$11 MOS vs BASE+54.5% DCF VALUATION RANGE · FSK
  • Valuation: Reduce grade — DCF range $13–$22 implies +62% margin of safety
  • Risk: CVaR -25.6% (95th percentile, 1-month) indicates moderate tail exposure; beta of 0.90 amplifies broad market moves in both directions
  • Strengths: -39% net margin, -9% ROE dominate the factor profile
  • Catalyst: KKR tender offer expiration June 11 (extended); post-tender price discovery; Q2 non-accrual trajectory — whether stabilization confirmed
  • Bear catalyst: Non-accruals rise above 10% NAV; tender offer withdrawn without completion; second Moody's downgrade to Ba2
FSK — Quantitative Snapshot June 2026
RatingReduce
Price$11.00
Why ReduceModestly above estimated intrinsic value — risk/reward skewed to the downside at current price; watch for a pullback to the Hold boundary
Main riskElevated tail risk — CVaR -25.6% on a one-month horizon
Tail riskCVaR -25.6% over one month at the 95th percentile
DCF range$13–$22 intrinsic range; margin of safety +62%
Best useCore mid-cap Financials holding — not a source of diversified sector exposure
Next watchEarnings delivery consistency and margin trajectory
FSK Quantitative Factor Radar Chart Pentagon radar chart showing FSK factor scores: Value 3.0, Quality 1.0, Momentum 3.0, Volatility 4.0, Size 2.5 — each scored on a 1 to 5 scale. VALUE 3.0 QUALITY 1.0 MOMENTUM 3.0 VOLATILITY 4.0 SIZE 2.5
Value
3.0 / 5
Quality
1.0 / 5
Momentum
3.0 / 5
Volatility
4.0 / 5
Size
2.5 / 5
FSK Key Metrics — FS KKR Capital Corp 2026
MetricValue
Current Price$11.00
Forward P/E7.1x
P/S Ratio2.2
Beta0.90
Net Margin-38.7%
ROE-9.3%
Debt/Equity137.9%
Dividend Yield0.21%
CVaR (95%, 1M)-25.6%
Market Cap$3.1B
Analyst View
Anton Ladnyi, CFA · A.L. Capital Advisory Updated 2026-06-11

FSK — KKR tender offer EXTENDED to June 11 at $11/share ($150M), $900M notes issued 7.5% due 2031; Moody's junk, 8.1% non-accruals; KKR also acquiring $150M preferred stock

↑ Bull Case
  • KKR tender offer extended to June 11 at $11.00/share (up to $150M) — price floor maintained; KKR simultaneously purchasing $150M in convertible preferred stock (confidence signal)
  • FSK issued $900M 7.5% notes due 2031 — liquidity runway extended; $890M net proceeds reduce near-term refinancing pressure
  • KKR preferred stock purchase creates alignment between KKR-as-manager and FSK-as-portfolio — incentive to resolve non-accruals
  • If non-accruals decline from 8.1% and Moody's restores investment grade, massive NAV re-rating potential
↓ Bear Case
  • Moody's downgraded to Ba1 (junk) — elevated cost of capital (7.5% notes vs 5-6% peers) and institutional investor selling mandated by IG-only mandates
  • 8.1% non-accruals on fair value basis: borrower distress ongoing; AI disruption to software companies threatens private credit quality further
  • Tender offer extended from June 9 to June 11 — even small extension signals complexity in process; post-tender price discovery risk if buying support withdraws
  • Sector-wide private credit redemption pressure (BX, Partners Group capping withdrawals) may reduce investor appetite for BDC exposure
Catalyst: Non-accruals decline below 6%; Moody's restores investment grade outlook; KKR announces additional $200M+ support package
Stop / exit: Non-accruals rise above 10% NAV; tender offer withdrawn without completion; second Moody's downgrade to Ba2
The rating on FSK is driven by a factor profile that is genuinely mixed — there is no clean narrative here, which is itself a signal worth taking seriously. What I watch on this name is earnings consistency — specifically whether delivery against consensus is stable or deteriorating. That is usually where the rating gets confirmed or challenged before the price reflects it. The scenario that changes my read is a genuine valuation reset — not a small pullback, but a re-rating that reflects the actual risk profile. Until that happens, the risk/reward is not there.
— Anton Ladnyi, CFA
FSK Earnings History — EPS Surprise Rate 2026
QuarterEPS Est.EPS ActualSurprise
Q1 2026$0.44$0.42-5.2%
Q4 2025$0.54$0.48-10.4%
Q3 2025$0.58$0.57-1.2%
Q2 2025$0.63$0.62-2.2%
$0.00$0.20$0.40$0.60$0.80 -2.2%-1.2%-10.4%-5.2% Q2'25Q3'25Q4'25Q1'26 BEAT RATE0/4 ESTIMATEBEATMISS EPS ACTUAL vs ESTIMATE · FSK
FSK Forward EPS Consensus Estimates 2026
QuarterEPS Est.YoY EPSAnalysts
Q2 2026$0.42-32.3%10
Q3 2026$0.42-26.9%10
Q4 2026~$0.37-22.9%9
Q1 2027~$0.39-7.1%11
~ Estimated from annual consensus — not a direct analyst survey
$0.00$0.20$0.40$0.60 -32%-27%-23%-7% Q2 2026Q3 2026Q4 2026Q1 2027 ESTIMATE TRENDCONTRACTING CONSENSUS EPSANALYST RANGEBased on 11 analyst estimates EPS FORWARD ESTIMATES · FSK
FSK Peer Valuation Comparison 2026
TickerP/E (TTM)Fwd P/EBetaCVaR-95Net Margin
FSK7.1x0.90-25.6%-38.7%
ARCC11.7x9.9x0.62-10.6%37.3%
OBDC15.9x8.4x0.67-11.4%20.2%
BXSL12.5x9.2x0.42-10.4%31.7%
MAIN10.9x13.1x0.73-13.4%74.9%
Hover each scenario for detail · current price $11.00
BEAR$6BASE$10BULL$16 $11 DCF SCENARIO RANGE · FSK
Bear Case
$6
-50.0%
Fwd P/E: 3.4x
-20% revenue CAGR · 4 exit multiple
Base Case
$10
-4.5%
Fwd P/E: 6.6x
0% revenue CAGR · 6 exit multiple
Bull Case
$16
+50.0%
Fwd P/E: 10.3x
8% revenue CAGR · 8 exit multiple
Pairwise Correlation Matrix — FSK vs ARCC vs OBDC vs BXSL vs MAIN 5×5 pairwise correlation matrix showing co-movement between FSK, ARCC, OBDC, BXSL, MAIN over a trailing 12-month window. FSK ARCC OBDC BXSL MAIN FSK ARCC OBDC BXSL MAIN 1.00 0.60 0.59 0.58 0.48 0.60 1.00 0.82 0.79 0.70 0.59 0.82 1.00 0.78 0.61 0.58 0.79 0.78 1.00 0.65 0.48 0.70 0.61 0.65 1.00
6 of 10 peer pairs correlated above 0.60 — diversification benefit within this cluster is structurally limited.
Extended Analysis — Buy, Hold or Sell? Risk Factors. Portfolio Fit.

Is FSK a buy, hold, or sell?

FSK carries a valuation grade of Reduce. Our discounted cash flow model produces an intrinsic range of $13–$22 — implying a +62% margin of safety at the current price of $11.00. The width of the DCF range reflects genuine uncertainty in the terminal growth rate assumption: the correct framework is a probability-weighted distribution over scenarios, not a single point estimate. See the DCF valuation framework for full methodology.

With a 0% beat rate on recent quarters, earnings predictability has been mixed. The most recent quarter missed by a 5.2% earnings surprise. Analyst estimate revisions are trending downward.

What are FSK's key risk factors?

With a beta of 0.90, FSK exhibits a defensive risk profile relative to the broad market. The 95th-percentile CVaR of -25.6% on a one-month horizon should inform position sizing directly: at a 10% portfolio weight, this tail event contributes approximately 2.6% of total portfolio loss in the worst 5% of months. Net margins of -38.7% fall below the Financials sector average of 28%, suggesting margin pressure. Leverage is moderate with debt-to-equity at 138%.

At 0.00, the put/call ratio skews bullish, with call buyers dominating recent flow. Insiders have been net sellers to the tune of $8.2M recently. While routine dispositions are common, the magnitude bears watching. Short interest stands at 5.4% of float, a moderate level.

How does FSK fit in a diversified portfolio?

At typical HENRY portfolio weights — 10–20% of the equity allocation — FSK carries a beta of 0.90, meaning it amplifies broad market moves proportionally. The appropriate weight is not a function of conviction alone, but of the full covariance structure across all reduceings. See the Ledoit-Wolf covariance framework for the methodology behind these calculations.

Among closely correlated names, FSK shows the strongest co-movement with ARCC (0.60), OBDC (0.59), BXSL (0.58). Investors seeking diversification should note these correlation dynamics when constructing multi-asset portfolios.

True portfolio risk is a function of the full covariance structure across all reduceings — not individual stock metrics. The Portfolio Health Check quantifies this at the portfolio level: it surfaces hidden concentration, marginal CVaR contributions, and the degree to which your overall allocation deviates from an optimal risk-adjusted mandate. The FSK analysis here is a single node in that larger structure.

Is FSK a buy or sell in 2026?

FS KKR Capital Corp (FSK) carries a Reduce quantitative rating from A.L. Capital Advisory, derived from Discounted Cash Flow intrinsic value analysis, five-factor model scoring (Value, Quality, Momentum, Volatility, Size), and CVaR tail risk measurement. At $11.00, the DCF midpoint margin of safety is +62% (intrinsic value range: $13 bear – $22 bull). Composite factor score: 2.7/5. Strongest factor: Volatility (4.0/5). Weakest factor: Quality (1.0/5). Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: Portfolio Construction Framework →

What is the average analyst target price for FSK?

Wall Street consensus target for FSK: $11.50 (+4.5% upside from the current price of $11.00). The analyst target range spans $9.50 (most bearish) to $15.00 (most bullish). Consensus recommendation: None. Note that analyst price targets typically reflect a 12-month forward horizon and are derived from a blend of DCF, comparable-company, and sum-of-the-parts analysis. A.L. Capital Advisory’s quantitative Reduce rating is produced independently — from DCF intrinsic value, five-factor model scores, and CVaR tail risk — and does not mechanically track Street consensus. When the two diverge, the divergence itself is informative: it can reflect differences in time horizon, valuation methodology, or the degree to which the current price already discounts the consensus case. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: Monte Carlo Simulation Framework →

How does FSK score on Value, Quality, Momentum, Volatility, and Size?

FSK five-factor scores (A.L. Capital Advisory, 1–5 scale): Value 3.0/5 (neutral) — measures current price versus DCF intrinsic range and trailing earnings multiples; Quality 1.0/5 (weak) — captures profitability metrics including return on equity, net margin (ROE: -9.3%) and net margin (-38.7%); Momentum 3.0/5 (neutral) — reflects recent price trajectory and earnings surprise consistency; Volatility 4.0/5 (above average) — inverse measure derived from beta, where lower historical volatility earns a higher score; Size 2.5/5 (neutral) — market capitalisation rank (mega-cap $1T+ scores 5/5). Composite: 2.7/5. Factor scores above 4.0 signal a tailwind in that dimension; below 2.0 signals a material headwind. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: Black-Litterman Model →

What is FSK's tail risk and CVaR?

The 95th-percentile Conditional Value at Risk (CVaR) for FSK on a one-month horizon is -25.6%. CVaR represents the expected average loss in the worst 5% of monthly outcomes — a more conservative tail risk measure than standard VaR, which only marks the loss threshold. Beta of 0.90 indicates broadly market-level volatility. For reference, a diversified S&P 500 ETF carries a one-month CVaR of roughly -8% to -12% in normal market conditions; individual equity CVaR is higher due to idiosyncratic risk. At the portfolio level, what matters is the marginal CVaR contribution of each holding — not its standalone figure. The A.L. Capital Advisory Portfolio Health Check quantifies each position's marginal tail-risk contribution across your entire holdings. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: CVaR & Tail-Risk Methodology →

What is FSK's intrinsic value and DCF price target?

A.L. Capital Advisory's DCF model produces an intrinsic value range of $13 (bear case) to $22 (bull case) for FS KKR Capital Corp (FSK). At $11.00, the midpoint margin of safety is +62% (positive = discount to intrinsic mid; negative = premium). The bear-to-bull spread reflects genuine sensitivity to the two dominant DCF inputs: the terminal growth rate and WACC. Terminal value typically accounts for 60-80% of total intrinsic value in most equity DCF models, which is why a range is more analytically sound than a point estimate. The central analytical question is not what the DCF outputs as a single number but which growth trajectory the current market price already discounts. All DCF analysis follows CFA Institute standards and is conducted by Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: DCF Valuation Framework →

What would trigger a rating upgrade or downgrade for FSK?

Upgrade trigger: Upgrade to Strong Buy on accelerating earnings momentum, improving factor scores, and a wider margin of safety. Downgrade trigger: Continued earnings misses or deteriorating balance sheet quality reducing the Quality factor score below 2.0/5. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: Investment Policy Statement Framework →

Does FSK consistently beat earnings estimates?

FSK has beaten consensus EPS estimates in 0% of tracked quarterly periods — indicating inconsistent delivery. The most recent reported quarter missed consensus by 5.2%. Below-average earnings consistency is a primary headwind to the rating and a key watch item in the quantitative model. Earnings surprise magnitude and direction are incorporated into the Momentum and Quality dimensions of the five-factor scoring model. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: DCF Valuation Framework →

How does FSK contribute to portfolio risk and diversification?

FSK carries a beta of 0.90 (moderate-volatility relative to the broad equity market). A beta above 1.0 means the position amplifies market moves in both directions at a typical portfolio weight. Strongest peer co-movement: ARCC (0.60), OBDC (0.59), BXSL (0.58). Holding FSK alongside these names in the same portfolio increases concentration risk. True portfolio risk is a function of the full covariance structure — a single stock's beta does not reveal its marginal contribution to portfolio tail loss. The A.L. Capital Advisory Portfolio Health Check quantifies concentration risk (Herfindahl-Hirschman Index), pairwise correlations, and marginal CVaR contribution across all your holdings. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: Ledoit-Wolf Covariance Framework →

What quantitative methodology does A.L. Capital Advisory use to analyse FSK?

A.L. Capital Advisory analyses FS KKR Capital Corp (FSK) using a four-component quantitative framework grounded in CFA Institute standards. (1) DCF Valuation: projects free cash flows under bear and bull assumptions, discounts at WACC to produce an intrinsic value range with margin-of-safety calculation. (2) Five-Factor Scoring: each equity is scored 1–5 on Value, Quality, Momentum, Volatility, and Size. (3) CVaR Tail Risk: 95th-percentile Conditional Value at Risk from historical simulation of daily returns on a one-month horizon. (4) Earnings Surprise Analysis: quarterly beat rate and magnitude are incorporated into the Momentum and Quality factor scores. The current Reduce rating for FSK is the output of applying this complete framework to current data. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: DCF Valuation Framework →  ·  CVaR & Tail-Risk Methodology →

Stress-Test This View Live

Run FSK in Asset Lens

Live DCF valuation, Monte Carlo simulation, options flow intelligence, and full factor decomposition — updated in real time. Free, no account required.

Launch Live Analysis →
Anton Ladnyi — Founder & Portfolio Architect, A.L. Capital Advisory, ex-Goldman Sachs, CFA
Anton Ladnyi, CFA
Founder & Portfolio Architect — A.L. Capital Advisory
Ex-Goldman Sachs Equity Research · Ex-J.P. Morgan Wealth Management · CFA Charterholder
Legal Disclaimer & Important Notices

This analysis is produced using a systematic quantitative framework applied to market data and does not constitute investment advice. Prose commentary is AI-assisted and generated from structured quantitative inputs. All data and metrics are as of 2026-06-11 and are point-in-time estimates subject to revision without notice. CVaR figures are based on historical simulation and do not guarantee future outcomes. DCF ranges and upgrade/downgrade triggers are forward-looking statements based on current assumptions and may not materialise. Past performance does not guarantee future results. This analysis does not account for individual circumstances, tax position, or investment objectives — consult a qualified financial advisor before making investment decisions. This content is intended for informational purposes only and does not constitute regulated investment advice under MiFID II or FCA guidelines. This content is not intended for US persons or residents of jurisdictions where its distribution would be contrary to local law or regulation. This service is not directed at residents of Finland, Sweden, Norway, Denmark, Iceland, or Poland. The author may hold long or short positions in securities mentioned in this analysis. Nothing on this page represents a solicitation to buy or sell any security. A.L. Capital Advisory is an independent private advisory practice and is not affiliated with FS KKR Capital Corp.

CFA Portfolio Advisory — FSK Discuss this analysis, position sizing, or your full portfolio mandate with Anton Ladnyi, CFA.