investorscraft@gmail.com

Intrinsic Value of The Kroger Co. (KR)

Previous Close$71.36
Intrinsic Value
Upside potential
Previous Close
$71.36

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

The Kroger Co. operates as one of the largest grocery retailers in the U.S., serving customers through a combination of supermarkets, multi-department stores, and e-commerce platforms. Its core revenue model relies on the sale of groceries, pharmacy products, and fuel, supplemented by private-label brands and digital sales. Kroger maintains a strong market position through scale, supply chain efficiency, and strategic partnerships, such as its pending merger with Albertsons, which aims to enhance competitive positioning against rivals like Walmart and Amazon. The company’s focus on data-driven personalization through its 84.51° subsidiary further strengthens customer loyalty and operational efficiency. Kroger’s vertically integrated model, including manufacturing and distribution capabilities, allows it to maintain cost advantages while adapting to shifting consumer preferences toward health-conscious and convenience-driven shopping.

Revenue Profitability And Efficiency

Kroger reported revenue of $147.1 billion for FY 2025, with net income of $2.7 billion, reflecting a net margin of approximately 1.8%. Diluted EPS stood at $3.70, supported by disciplined cost management and operational efficiencies. Operating cash flow was robust at $5.8 billion, though capital expenditures of $4.0 billion indicate ongoing investments in store upgrades, digital infrastructure, and supply chain enhancements to sustain long-term growth.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent cash flow, with operating cash flow covering capital expenditures and dividends. Kroger’s capital efficiency is evident in its strategic reinvestment into high-return initiatives, including digital transformation and private-label expansion, which contribute to margin stability despite competitive pressures in the grocery sector.

Balance Sheet And Financial Health

Kroger’s balance sheet shows $4.0 billion in cash and equivalents against total debt of $25.1 billion, reflecting a leveraged but manageable position. The company’s liquidity and cash flow generation provide flexibility to service debt, fund growth initiatives, and maintain shareholder returns. Its financial health remains stable, with adequate coverage ratios and a focus on deleveraging post-merger.

Growth Trends And Dividend Policy

Kroger’s growth is driven by same-store sales increases, digital adoption, and strategic acquisitions. The company has a history of returning capital to shareholders, with a dividend per share of $1.23 in FY 2025. Future growth may hinge on the successful integration of Albertsons and the expansion of higher-margin services like healthcare and advertising.

Valuation And Market Expectations

Kroger’s valuation reflects its defensive positioning in the grocery sector, trading at a moderate earnings multiple. Market expectations are balanced between near-term margin pressures and long-term synergies from the Albertsons merger. Investor sentiment may be influenced by execution risks and competitive dynamics in the evolving retail landscape.

Strategic Advantages And Outlook

Kroger’s strategic advantages include its scale, private-label strength, and data analytics capabilities. The outlook remains cautiously optimistic, with growth opportunities in digital, healthcare, and mergers. However, macroeconomic headwinds and integration challenges could temper near-term performance. The company’s ability to adapt to consumer trends and cost inflation will be critical to sustaining profitability.

Sources

10-K filing, company investor relations

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