KSS
Kohls Corp
Price:  
10.73 
USD
Volume:  
6,780,298.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Kohls Intrinsic Value

-28.90 %
Upside

What is the intrinsic value of Kohls?

As of 2025-08-03, the Intrinsic Value of Kohls Corp (KSS) is 7.63 USD. This Kohls valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.73 USD, the upside of Kohls Corp is -28.90%.

The range of the Intrinsic Value is 2.30 - 15.01 USD

Is Kohls undervalued or overvalued?

Based on its market price of 10.73 USD and our intrinsic valuation, Kohls Corp (KSS) is overvalued by 28.90%.

10.73 USD
Stock Price
7.63 USD
Intrinsic Value
Intrinsic Value Details

Kohls Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.30 - 15.01 7.63 -28.9%
DCF (Growth 10y) 5.86 - 18.67 11.25 4.9%
DCF (EBITDA 5y) 2.96 - 15.93 8.38 -21.9%
DCF (EBITDA 10y) 6.54 - 19.69 12.05 12.3%
Fair Value 27.00 - 27.00 27.00 151.62%
P/E 9.41 - 17.32 12.05 12.3%
EV/EBITDA 14.25 - 36.99 27.74 158.5%
EPV 97.17 - 121.99 109.58 921.3%
DDM - Stable 4.41 - 9.15 6.78 -36.9%
DDM - Multi 4.89 - 7.09 5.74 -46.5%

Kohls Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,202.19
Beta 1.45
Outstanding shares (mil) 112.04
Enterprise Value (mil) 5,634.19
Market risk premium 4.60%
Cost of Equity 14.39%
Cost of Debt 7.90%
WACC 7.33%