KSS
Kohls Corp
Price:  
27.53 
USD
Volume:  
2,830,300.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Kohls Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Kohls Corp (KSS) is 75.25 USD. This Kohls valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.53 USD, the upside of Kohls Corp is %.

The range of the Intrinsic Value is 31.64 - 253.59 USD

27.53 USD
Stock Price
75.25 USD
Intrinsic Value
Intrinsic Value Details

Kohls Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.64 - 253.59 75.25 173.3%
DCF (Growth 10y) 43.25 - 279.74 90.35 228.2%
DCF (EBITDA 5y) 35.56 - 72.41 46.36 68.4%
DCF (EBITDA 10y) 45.02 - 102.47 64.45 134.1%
Fair Value -32.07 - -32.07 -32.07 -216.48%
P/E (17.78) - 17.52 (1.41) -105.1%
EV/EBITDA (0.59) - 29.11 13.27 -51.8%
EPV 64.43 - 178.50 121.46 341.2%
DDM - Stable (9.56) - (35.34) (22.45) -181.5%
DDM - Multi 43.38 - 129.42 65.55 138.1%

Kohls Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,047.85
Beta 1.53
Outstanding shares (mil) 110.71
Enterprise Value (mil) 8,029.85
Market risk premium 4.60%
Cost of Equity 8.33%
Cost of Debt 13.21%
WACC 8.36%