investorscraft@gmail.com

Intrinsic ValueKohl's Corporation (KSS)

Previous Close$15.30
Intrinsic Value
Upside potential
Previous Close
$15.30

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 operates as a leading omnichannel retailer in the U.S., offering a curated assortment of apparel, footwear, accessories, beauty, and home products. The company primarily serves middle-income consumers through its extensive network of physical stores and e-commerce platform. Kohl's differentiates itself through strategic partnerships, such as its collaboration with Sephora, which enhances its beauty segment and drives foot traffic. The retailer also leverages private-label brands to maintain competitive pricing and margins. Kohl's competes in the highly fragmented retail sector, positioning itself as a value-oriented alternative to department stores and discount chains. Its focus on localized merchandising and customer loyalty programs strengthens its market presence. Despite industry headwinds from e-commerce disruption, Kohl's maintains relevance through a balanced mix of digital and in-store experiences.

Revenue Profitability And Efficiency

Kohl's reported revenue of $16.22 billion for FY 2025, with net income of $109 million, reflecting a net margin of approximately 0.7%. The company generated $648 million in operating cash flow, demonstrating its ability to convert sales into cash. Capital expenditures totaled $466 million, indicating ongoing investments in store upgrades and digital infrastructure. While profitability remains pressured by competitive dynamics, Kohl's maintains operational efficiency through cost controls and inventory management.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.97, underscoring modest earnings power amid a challenging retail environment. The company's capital efficiency is tempered by high operating costs and debt servicing requirements. Free cash flow, after accounting for capital expenditures, suggests limited flexibility for aggressive reinvestment or shareholder returns without further operational improvements.

Balance Sheet And Financial Health

Kohl's balance sheet shows $134 million in cash and equivalents against total debt of $7.16 billion, highlighting significant leverage. The debt load raises concerns about financial flexibility, particularly in a rising interest rate environment. However, the company's ability to generate positive operating cash flow provides some cushion for meeting obligations. Shareholders' equity remains under pressure from accumulated deficits.

Growth Trends And Dividend Policy

Revenue trends reflect stagnant growth in a competitive retail landscape. Kohl's pays a dividend of $1.625 per share, signaling commitment to shareholder returns despite earnings volatility. The sustainability of dividends depends on improving profitability and managing debt. Strategic initiatives, such as store optimization and digital expansion, aim to revive top-line growth but have yet to yield material results.

Valuation And Market Expectations

The market appears to price Kohl's conservatively, reflecting skepticism about its ability to regain sustained growth. Valuation multiples suggest low expectations for earnings expansion, aligning with broader retail sector challenges. Investors likely await clearer signs of turnaround execution before assigning higher premiums.

Strategic Advantages And Outlook

Kohl's benefits from its omnichannel capabilities and partnerships, but macroeconomic pressures and shifting consumer preferences pose risks. The outlook hinges on successful execution of cost-saving measures and differentiation strategies. Near-term performance will depend on holiday sales and inventory management, while long-term viability requires reinvigorating brand appeal and reducing leverage.

Sources

Company 10-K, investor presentations

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