investorscraft@gmail.com

Intrinsic Value of The Kroger Co. (KR)

Previous Close$56.55
Intrinsic Value
Upside potential
Previous Close
$56.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-07-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %7.5NaN
Revenue, $148258NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m144132NaN
Operating income, $m4126NaN
EBITDA, $m7869NaN
Interest expense (income), $mNaN
Earnings before tax, $m2897NaN
Tax expense, $m653NaN
Net income, $m2244NaN

BALANCE SHEET

Cash and short-term investments, $m2142NaN
Total assets, $m49623NaN
Adjusted assets (=assets-cash), $m47481NaN
Average production assets, $m28174NaN
Working capital, $m-4568NaN
Total debt, $m13378NaN
Total liabilities, $m39609NaN
Total equity, $m10014NaN
Debt-to-equity ratio1.336NaN
Adjusted equity ratio0.193NaN

CASH FLOW

Net income, $m2244NaN
Depreciation, amort., depletion, $m3743NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m4498NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-3000NaN
Free cash flow, $m7498NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-4568
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount