As of 2025-07-04, the Intrinsic Value of Kohls Corp (KSS) is 8.99 USD. This Kohls valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.28 USD, the upside of Kohls Corp is -3.1%.

The range of the Intrinsic Value is 3.99 - 15.69 USD.

Is Kohls undervalued or overvalued?

Based on its market price of 9.28 USD and our intrinsic valuation, Kohls Corp (KSS) is overvalued by 3.1%.

9.28 USD

Stock Price

8.99 USD

Intrinsic Value

Intrinsic Value Details

Kohls Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	3.99 - 15.69	8.99	-3.1%
DCF (Growth Exit 10Y)	7.83 - 19.44	12.80	38.0%
DCF (EBITDA Exit 5Y)	3.25 - 15.7	8.20	-11.6%
DCF (EBITDA Exit 10Y)	7.37 - 19.68	12.33	32.9%
Peter Lynch Fair Value	27.17 - 27.17	27.17	192.82%
P/E Multiples	9.09 - 17.61	12.30	32.5%
EV/EBITDA Multiples	13.89 - 39.34	27.13	192.4%
Dividend Discount Model - Stable	4.27 - 8.41	6.34	-31.6%
Dividend Discount Model - Multi Stages	4.78 - 6.61	5.51	-40.6%

Kohls Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Dollarama Inc	127.5 - 611.56	213.20	12.6%
Dollar General Corp	79.45 - 256.44	124.59	9.2%
Dollar Tree Inc	69.19 - 202.56	103.71	1.8%
Next PLC	8,805.25 - 17,680.07	11,768.42	-4.5%
Gap Inc	21.07 - 36.41	26.56	8.2%
Ollie's Bargain Outlet Holdings Inc	86.49 - 199.28	118.90	-9.2%
Canadian Tire Corporation Ltd	158.29 - 320.85	221.06	18.6%
Dillard's Inc	416.32 - 607.65	491.19	7.8%
Nordstrom Inc	23.07 - 39.54	29.50	19.6%
Macy's Inc	27.99 - 44.03	34.31	174.1%

Kohls Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,033
Beta	1.32
Outstanding shares (mil)	111
Enterprise Value (mil)	5,465

Market risk premium	5.1%
Cost of Equity	15.2%
Cost of Debt	7.9%
WACC	7.1%