As of 2024-12-13, the Intrinsic Value of Kohls Corp (KSS) is
29.32 USD. This Kohls valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.15 USD, the upside of Kohls Corp is
107.20%.
The range of the Intrinsic Value is 19.41 - 43.62 USD
29.32 USD
Intrinsic Value
Kohls Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.41 - 43.62 |
29.32 |
107.2% |
| DCF (Growth 10y) |
18.38 - 39.06 |
26.89 |
90.1% |
| DCF (EBITDA 5y) |
14.97 - 34.96 |
25.14 |
77.7% |
| DCF (EBITDA 10y) |
19.57 - 39.64 |
29.40 |
107.8% |
| Fair Value |
55.51 - 55.51 |
55.51 |
292.30% |
| P/E |
31.93 - 50.00 |
38.26 |
170.4% |
| EV/EBITDA |
17.94 - 43.00 |
32.81 |
131.9% |
| EPV |
112.34 - 148.89 |
130.62 |
823.1% |
| DDM - Stable |
9.09 - 19.18 |
14.14 |
-0.1% |
| DDM - Multi |
12.66 - 19.71 |
15.33 |
8.4% |
Kohls Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,574.05 |
| Beta |
0.80 |
| Outstanding shares (mil) |
111.24 |
| Enterprise Value (mil) |
6,289.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
14.26% |
| Cost of Debt |
7.98% |
| WACC |
7.78% |