investorscraft@gmail.com

Intrinsic ValueKohl's Corporation (0JRL.L)

Previous Close£17.59
Intrinsic Value
Upside potential
Previous Close
£17.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kohl's Corporation is a prominent player in the U.S. specialty retail sector, operating approximately 1,100 stores and an e-commerce platform. The company focuses on offering a diverse range of branded apparel, footwear, accessories, beauty, and home products under both private labels like Apt. 9, Croft & Barrow, and national brands such as Nine West and Simply Vera Vera Wang. Kohl's targets middle-income consumers with a value-driven approach, leveraging its omnichannel strategy to blend in-store and online shopping experiences. The company's market position is reinforced by strategic partnerships, including collaborations with Food Network and LC Lauren Conrad, which enhance its brand appeal and customer loyalty. Despite intense competition from both traditional retailers and e-commerce giants, Kohl's maintains relevance through localized merchandising and frequent promotional campaigns. Its ability to adapt to shifting consumer preferences, such as the growing demand for casual and athleisure wear, underscores its resilience in a highly competitive industry.

Revenue Profitability And Efficiency

Kohl's reported revenue of $16.22 billion for the fiscal year, with net income of $109 million, reflecting a net margin of approximately 0.67%. The company generated $648 million in operating cash flow, demonstrating its ability to convert sales into cash efficiently. Capital expenditures totaled $466 million, indicating ongoing investments in store upgrades and digital infrastructure to support its omnichannel strategy.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at $0.97, highlighting modest earnings power amid a challenging retail environment. Kohl's capital efficiency is tempered by its high debt load, with total debt reaching $7.16 billion. However, its operating cash flow coverage of capital expenditures suggests a balanced approach to reinvestment and debt management.

Balance Sheet And Financial Health

Kohl's balance sheet shows $134 million in cash and equivalents, against total debt of $7.16 billion, indicating significant leverage. The company's financial health is supported by its ability to generate consistent operating cash flow, but its high debt-to-equity ratio warrants caution. Liquidity remains manageable, with operating cash flow covering interest obligations and sustaining dividend payments.

Growth Trends And Dividend Policy

Kohl's faces headwinds in revenue growth due to competitive pressures, but its omnichannel strategy and brand partnerships provide avenues for stabilization. The company pays a dividend of $1.625 per share, reflecting a commitment to shareholder returns despite modest earnings. Future growth may hinge on successful execution of merchandising initiatives and cost control measures.

Valuation And Market Expectations

With a market capitalization of $840 million and a beta of 1.638, Kohl's is viewed as a higher-risk investment in the volatile retail sector. The stock's valuation reflects market skepticism about its ability to navigate industry disruptions, though its dividend yield and brand equity offer some downside protection.

Strategic Advantages And Outlook

Kohl's strategic advantages include its extensive store network, strong private-label portfolio, and partnerships with popular brands. The outlook remains cautious, with success dependent on effective omnichannel execution and debt reduction. The company's ability to adapt to consumer trends and optimize its cost structure will be critical in determining its long-term viability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount