Kroger Co (KR) Discounted Cash Flow And Sensitivity Analysis

Kroger Co (KR) Discounted Cash Flow And Sensitivity Analysis

This Report was generated using the tools available on Patchell Brook Equity Analytics Inc. emphasizes that the user assumes all risks associated with the use of this report or the Stockcalc website including, but not limited to, all terms and conditions mentioned in the legal disclaimer. To access all of the tools on Stockcalc, including more detailed valuation reports and the models used to generate these valuations, please subscribe for a free 30 day trial of Stockcalc here.

Get Our Activist Investing Case Study!

Get the entire 10-part series on our in-depth study on activist investing in PDF. Save it to your desktop, read it on your tablet, or print it out to read anywhere! Sign up below!

Q1 hedge fund letters, conference, scoops etc, Also read Lear Capital: Financial Products You Should Avoid?

Value Partners Asia Bets On India In Hopes Of “Demographic Dividend”

Value Partners Asia ex-Japan Equity Fund has delivered a 60.7% return since its inception three years ago. In comparison, the MSCI All Counties Asia (ex-Japan) index has returned just 34% over the same period. The fund, which targets what it calls the best-in-class companies in "growth-like" areas of the market, such as information technology and Read More

The Kroger Co (KR)

Valuation Summary:

Kroger $25.88 (USD) Close Price as of 15/06/2018

Based on the analysis conducted in this report, Kroger, (KR:NYS) is found to be  Undervalued.

Kroger Co (KR) Fundamental Valuation

Valuation Details

Kroger Co (KR) Fundamental Valuation

We have up to 6 valuation points for each company. Details are at the bottom of the report.

Discounted Cash Flow and Sensitivity Analysis for Kroger Co (KR)

Using a discounted cash flow model we generated an intrinsic value of $16.78 (USD) for Kroger Co (KR)

Sensitivity Analysis

(showing how changes in the input variables impact the DCF calculation)

Kroger Co (KR) Fundamental Valuation

Comparables Model

Using similar companies and price based ratios we generated a valuation of $27.33 (USD) for Kroger Co (KR). We also generated a valuation of $17.02 (USD) using other metrics and comparables. The comparable companies were Alimentation Couche-Tard (ATD.B:TSE), Empire Co (EMP.A:TSE), Loblaw Cos (L:TSE), Metro (MRU:TSE) and George Weston (WN:TSE).

Kroger Co (KR) Fundamental Valuation


Using a multiples approach we generated a valuation of  $36.74 (USD) for Kroger Co (KR)

Kroger Co (KR) Fundamental Valuation

Adjusted Book Value versus Historical Price to Book

The average the Price to Book ratio for  KR:NYS for the last 10 years was  4.88

We ran the Adjusted Book Value for Kroger Co (KR) and generated a book value of  $7.97 (USD) By multiplying these we get an adjusted valuation of  $38.86 (USD)

Analyst Data

In the Stockcalc database there are 8 analysts that provide a valuation for KR:NYS. The 8 analysts have a concensus valuation for KR:NYS for 2019 of $28.50 (USD).

Kroger Co (KR) Fundamental Valuation

Company Overview (KR:NYS USD)

Kroger Co (KR) Fundamental Valuation

Detailed Company Description

The Kroger Co operates grocery stores. Its coverage includes retail food and drug stores, multi-department stores, jewelry stores and convenience stores.

Explanation of Valuation Models

We have up to 6 valuation points for each company in the database.

The Discounted Cash Flow (DCF) valuation is a cash flow model where cash flow projections are discounted back to the present to calculate value per share. DCF is a common valuation technique especially for companies undergoing irregular cash flows such as resource companies (mining, forestry, oil and gas) going though price cycles or smaller companies about to generate cash flow (junior exploration companies, junior pharma, technology firms…).

The Price Comparables valuation is the result of valuing the company we are looking at on the basis of ratios from selected comparable companies: Price to Earnings, Price to Book, Price to Sales, Price to Cash Flow, Enterprise Value (EV) to EBITDA. Each of these ratios for the selected comparable companies are averaged and multiplied by the values for the company we are interested in to calculate a value per share for our selected company.

We have included the Other Comparables as a way to value companies that cannot be valued using Earnings based ratios. This technique is very useful for companies still experiencing negative cash flows such as mining exploration firms. We use Cash/Share, Book Value/Share, MarketCap, 1 Year Return, NetPPE as the ratios here. Each of these ratios for the selected comparable companies are averaged and multiplied by the values for the company we are interested in to calculate a value per share for our selected company.

Multiples are similar to Price comparables where we look at current or historic ratios for the company in question to assess what it should be worth today based on those historic ratios. We use the same 5 ratios as in the price comparables and value the company with its historic averages.

With Adjusted Book Value (ABV) we calculate the book value per share for the company based on its balance sheet and multiply that book value per share by its historical price to book ratio to calculate a value per share.

If we have Analyst coverage for the company we use the consensus target price here.


Updated on

No posts to display