KSS
Kohls Corp
Price:  
13.04 
USD
Volume:  
14,909,010.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Kohls Intrinsic Value

46.70 %
Upside

What is the intrinsic value of Kohls?

As of 2025-08-27, the Intrinsic Value of Kohls Corp (KSS) is 19.13 USD. This Kohls valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.04 USD, the upside of Kohls Corp is 46.70%.

The range of the Intrinsic Value is 11.78 - 29.64 USD

Is Kohls undervalued or overvalued?

Based on its market price of 13.04 USD and our intrinsic valuation, Kohls Corp (KSS) is undervalued by 46.70%.

13.04 USD
Stock Price
19.13 USD
Intrinsic Value
Intrinsic Value Details

Kohls Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.78 - 29.64 19.13 46.7%
DCF (Growth 10y) 16.78 - 34.87 24.25 86.0%
DCF (EBITDA 5y) 5.85 - 19.15 12.74 -2.3%
DCF (EBITDA 10y) 11.82 - 25.67 18.81 44.3%
Fair Value 27.00 - 27.00 27.00 107.05%
P/E 9.90 - 17.15 12.47 -4.4%
EV/EBITDA 15.15 - 42.07 28.76 120.6%
EPV 132.26 - 160.91 146.58 1024.1%
DDM - Stable 8.49 - 21.33 14.91 14.4%
DDM - Multi 8.53 - 15.07 10.76 -17.5%

Kohls Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,461.00
Beta 1.66
Outstanding shares (mil) 112.04
Enterprise Value (mil) 5,893.00
Market risk premium 4.60%
Cost of Equity 7.23%
Cost of Debt 7.90%
WACC 5.87%