As of 2024-07-27, the Intrinsic Value of Kroger Co (KR) is
71.22 USD. This Kroger valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.27 USD, the upside of Kroger Co is
%.
The range of the Intrinsic Value is 43.71 - 158.42 USD
71.22 USD
Intrinsic Value
Kroger Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.71 - 158.42 |
71.22 |
31.2% |
| DCF (Growth 10y) |
48.37 - 159.03 |
75.12 |
38.4% |
| DCF (EBITDA 5y) |
46.48 - 61.79 |
58.31 |
7.4% |
| DCF (EBITDA 10y) |
54.68 - 76.46 |
69.11 |
27.3% |
| Fair Value |
14.89 - 14.89 |
14.89 |
-72.57% |
| P/E |
49.96 - 57.58 |
53.72 |
-1.0% |
| EV/EBITDA |
40.47 - 55.67 |
52.83 |
-2.7% |
| EPV |
82.82 - 123.80 |
103.31 |
90.4% |
| DDM - Stable |
30.08 - 110.60 |
70.34 |
29.6% |
| DDM - Multi |
38.08 - 105.41 |
55.54 |
2.3% |
Kroger Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39,171.54 |
| Beta |
-0.06 |
| Outstanding shares (mil) |
721.79 |
| Enterprise Value (mil) |
48,544.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.68% |
| Cost of Debt |
4.56% |
| WACC |
5.92% |