KR
Kroger Co
Price:  
54.20 
USD
Volume:  
10,570,748.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Kroger Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Kroger Co (KR) is 58.65 USD. This Kroger valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.20 USD, the upside of Kroger Co is %.

The range of the Intrinsic Value is 42.41 - 88.44 USD

54.20 USD
Stock Price
58.65 USD
Intrinsic Value
Intrinsic Value Details

Kroger Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.41 - 88.44 58.65 8.2%
DCF (Growth 10y) 48.82 - 96.64 65.76 21.3%
DCF (EBITDA 5y) 44.80 - 59.54 55.06 1.6%
DCF (EBITDA 10y) 51.86 - 71.34 63.86 17.8%
Fair Value 14.99 - 14.99 14.99 -72.34%
P/E 42.22 - 56.59 50.07 -7.6%
EV/EBITDA 34.62 - 51.36 47.23 -12.9%
EPV 85.31 - 122.54 103.93 91.7%
DDM - Stable 29.83 - 68.80 49.31 -9.0%
DDM - Multi 40.58 - 72.72 52.08 -3.9%

Kroger Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 39,115.60
Beta -0.08
Outstanding shares (mil) 721.69
Enterprise Value (mil) 49,458.60
Market risk premium 4.60%
Cost of Equity 6.48%
Cost of Debt 4.65%
WACC 5.79%