GURUFOCUS.COM » STOCK LIST » USA » NYSE » Kohl's Corp (NYSE:KSS) » Definitions » Intrinsic Value: Projected FCF
Switch to:

Kohl's Intrinsic Value: Projected FCF

: $107.03 (As of Today)
View and export this data going back to 1992. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2022-08-10), Kohl's's Intrinsic Value: Projected FCF is $107.03. The stock price of Kohl's is $31.33. Therefore, Kohl's's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

The historical rank and industry rank for Kohl's's Intrinsic Value: Projected FCF or its related term are showing as below:

KSS' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.2   Med: 0.73   Max: 31.07
Current: 0.29

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Kohl's was 31.07. The lowest was 0.20. And the median was 0.73.

KSS's Price-to-Projected-FCF is ranked better than
89.36% of 705 companies
in the Retail - Cyclical industry
Industry Median: 0.84 vs KSS: 0.29

Kohl's Intrinsic Value: Projected FCF Historical Data

The historical data trend for Kohl's's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Kohl's Annual Data
Trend Jan13 Jan14 Jan15 Jan16 Jan17 Jan18 Jan19 Jan20 Jan21 Jan22
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 100.99 111.21 111.64 101.24 123.59

Kohl's Quarterly Data
Jul17 Oct17 Jan18 Apr18 Jul18 Oct18 Jan19 Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 92.17 107.31 108.75 123.59 107.03

Competitive Comparison

For the Department Stores subindustry, Kohl's's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

Kohl's Intrinsic Value: Projected FCF Distribution

For the Retail - Cyclical industry and Consumer Cyclical sector, Kohl's's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Kohl's's Intrinsic Value: Projected FCF falls into.



Kohl's Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Kohl's's Free Cash Flow(6 year avg) = $1,075.84.

Kohl's's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Apr22)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*1075.84+4456*0.8)/129.000
=107.03

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Kohl's  (NYSE:KSS) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Kohl's's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=31.33/107.03236481398
=0.29

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Kohl's Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Kohl's's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Kohl's Business Description

Kohl's logo
Address
N56 W17000 Ridgewood Drive, Menomonee Falls, WI, USA, 53051
Kohl's operates 1,165 department stores in 49 states that sell moderately priced private-label and national brand clothing, shoes, accessories, cosmetics, and home furnishings. Most of these stores are in strip centers. Kohl's also operates a large digital sales business. Women's apparel is Kohl's largest category, having generated 27% of its 2021 sales. The retailer, headquartered in Menomonee Falls, Wisconsin, opened its first department store in 1962.
Executives
Day Christine Mccormick director N56 W17000 RIDGEWOOD DRIVE MENOMONEE FALLS WI 53051
Jenkins Margaret L director 203 EAST MAINST P 12-02 SPARTANBURG SC 29319
Mitchell Robbin director W56 N17000 RIDGEWOOD DRIVE MENOMONEE FALLS WI 53051
Kelroy Jason J. officer: Sr.EVP,Gen. Counsel,Secretary W56 N17000 RIDGEWOOD DRIVE MENOMONEE FALLS WI 53051
Cosset Yael director 1014 VINE STREET CINCINNATI OH 45202
Timm Jill officer: Sr.EVP/Chief Financial Officer W56 N17000 RIDGEWOOD DRIVE MENOMONEE FALLS WI 53051
Gaffney Paul J officer: Sr. Exec. V.P., Ch. Tech. Off. N56 W17000 RIDGEWOOD DRIVE MENOMONEE FALLS WI 53051
Bender Michael J director 3980 BAUGHMAN GRANT ROAD NEW ALBANY OH 43054
Chini Marc A. officer: Sr. EVP/Chief People Officer W56 N17000 RIDGEWOOD DRIVE MENOMONEE FALLS WI 53051
Howe Douglas M. officer: Chief Merchandising Officer N56 W17000 RIDGEWOOD DRIVE MENOMONEE FALLS WI 53051-5660
Lavu Ratnakar officer: Sr. EVP, Chief Tech. Officer W56 N17000 RIDGEWOOD DRIVE MENOMONEE FALLS WI 53051-5660
Revelle Greg officer: Sr. EVP/Chief Marketing Off. N56 W17000 RIDGEWOOD DRIVE MENOMONEE FALLS WI 53051
Floyd H. Charles director 71 SOUTH WACKER DRIVE, 12TH FLOOR CHICAGO IL 60606
Besanko Bruce H officer: Chief Financial Officer N56 W17000 RIDGEWOOD DRIVE MENOMONEE FALLS WI 53051
Shapira Adrianne director C/O THE HAIN CELESTIAL GROUP, INC. 1111 MARCUS AVENUE LAKE SUCCESS NY 11050

Kohl's Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)