KSS
Kohls Corp
Price:  
17.51 
USD
Volume:  
10,121,862.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Kohls Intrinsic Value

83.10 %
Upside

As of 2024-11-10, the Intrinsic Value of Kohls Corp (KSS) is 32.06 USD. This Kohls valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.51 USD, the upside of Kohls Corp is 83.10%.

The range of the Intrinsic Value is 24.86 - 41.47 USD

17.51 USD
Stock Price
32.06 USD
Intrinsic Value
Intrinsic Value Details

Kohls Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.86 - 41.47 32.06 83.1%
DCF (Growth 10y) 27.60 - 42.47 34.08 94.6%
DCF (EBITDA 5y) 21.11 - 34.49 28.33 61.8%
DCF (EBITDA 10y) 27.63 - 41.01 34.60 97.6%
Fair Value 63.83 - 63.83 63.83 264.51%
P/E 31.95 - 56.32 39.35 124.7%
EV/EBITDA 24.20 - 44.62 34.09 94.7%
EPV 121.08 - 141.97 131.52 651.1%
DDM - Stable 10.35 - 20.62 15.48 -11.6%
DDM - Multi 12.61 - 18.80 15.04 -14.1%

Kohls Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,947.81
Beta 1.35
Outstanding shares (mil) 111.24
Enterprise Value (mil) 6,307.81
Market risk premium 4.60%
Cost of Equity 14.70%
Cost of Debt 7.17%
WACC 7.82%