investorscraft@gmail.com

Intrinsic ValueThe Kroger Co. (0JS2.L)

Previous Close£62.56
Intrinsic Value
Upside potential
Previous Close
£62.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2015 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Kroger Co. is a leading U.S. retailer operating a diversified portfolio of 2,726 supermarkets under various banners across 35 states and the District of Columbia. The company’s revenue model is anchored in grocery retail, supplemented by fuel sales, private-label manufacturing, and a broad assortment of general merchandise. Kroger’s stores range from combination food and drug outlets to multi-department and warehouse formats, catering to diverse consumer needs with offerings like organic produce, pharmacies, and apparel. As the second-largest grocery retailer in the U.S., Kroger competes with Walmart, Amazon (via Whole Foods), and regional chains, leveraging its scale, private-label brands (e.g., Simple Truth), and omnichannel capabilities. Its recent focus on digital growth, including pickup/delivery services and the proposed merger with Albertsons, underscores its strategic push to enhance market share and operational efficiency in a highly competitive, low-margin industry. The company’s vertically integrated model, which includes food production and distribution, provides cost advantages and supply chain resilience.

Revenue Profitability And Efficiency

Kroger reported $147.1 billion in revenue for FY 2025, with net income of $2.7 billion, reflecting a slim but stable margin typical of the grocery sector. Operating cash flow stood at $5.8 billion, though capital expenditures of $4.0 billion indicate ongoing investments in store upgrades, digital infrastructure, and supply chain automation. The company’s ability to maintain profitability amid inflationary pressures highlights its pricing power and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of $3.7 demonstrates Kroger’s earnings resilience, supported by its scale and mix of high-margin private-label products. The firm’s capital efficiency is tempered by the capital-intensive nature of retail, but its steady cash flow generation funds dividends and debt reduction while sustaining growth initiatives like e-commerce expansion.

Balance Sheet And Financial Health

Kroger’s balance sheet shows $3.96 billion in cash against $25.1 billion in total debt, a manageable leverage ratio for its industry. The company’s liquidity and investment-grade credit rating provide flexibility, though its debt load reflects aggressive share buybacks and pandemic-related investments. Asset turnover remains robust, driven by high inventory rotation.

Growth Trends And Dividend Policy

Kroger’s growth is tied to market share gains, digital adoption, and the pending Albertsons merger. Same-store sales growth has been steady, while the dividend yield (~1.7%) appeals to income investors, with a payout ratio of ~35% indicating sustainability. The firm’s focus on cost savings and private-label expansion supports long-term margin improvement.

Valuation And Market Expectations

At a $45.4 billion market cap, Kroger trades at a modest P/E multiple, reflecting sector norms and investor caution around grocery margins. The stock’s low beta (0.61) suggests defensive positioning, with market expectations hinging on merger synergies and inflation management.

Strategic Advantages And Outlook

Kroger’s strengths include its national footprint, private-label portfolio, and data-driven personalization via its 84.51° subsidiary. Near-term challenges include labor costs and merger integration, but its focus on affordability, omnichannel growth, and supply chain efficiency positions it for steady, if unspectacular, performance in a recession-resilient industry.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2016201720182019202020212022202320242025202620272028202920302031203220332034203520362037203820392040

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