KR
Kroger Co
Price:  
70.26 
USD
Volume:  
6,765,033
United States | Food & Staples Retailing

Kroger Intrinsic Value

18.6 %
Upside

What is the intrinsic value of Kroger?

As of 2025-07-10, the Intrinsic Value of Kroger Co (KR) is 83.33 USD. This Kroger valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.26 USD, the upside of Kroger Co is 18.6%.

The range of the Intrinsic Value is 62.78 - 119.09 USD.

Is Kroger undervalued or overvalued?

Based on its market price of 70.26 USD and our intrinsic valuation, Kroger Co (KR) is undervalued by 18.6%.

70.26 USD
Stock Price
83.33 USD
Intrinsic Value
Intrinsic Value Details

Kroger Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 62.78 - 119.09 83.33 18.6%
DCF (Growth Exit 10Y) 76.81 - 139.43 99.74 42.0%
DCF (EBITDA Exit 5Y) 55.82 - 84.7 69.53 -1.0%
DCF (EBITDA Exit 10Y) 70.3 - 105.35 86.48 23.1%
Peter Lynch Fair Value 60.05 - 60.05 60.05 -14.53%
P/E Multiples 66.86 - 83.33 74.80 6.5%
EV/EBITDA Multiples 41.38 - 69.18 58.23 -17.1%
Earnings Power Value 86.91 - 123.35 105.13 49.6%
Dividend Discount Model - Stable 35.65 - 78.58 57.12 -18.7%
Dividend Discount Model - Multi Stages 48.59 - 83.49 61.44 -12.6%

Kroger Intrinsic Value - Key Valuation Metrics

Market Cap (mil)46,783
Beta0.04
Outstanding shares (mil)666
Enterprise Value (mil)59,990
Market risk premium5.1%
Cost of Equity7.25%
Cost of Debt4.4%
WACC6.2%