Intrinsic value of Kohl's - KSS

Previous Close

$37.03

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$37.03

 
Intrinsic value premium content
 
Up/down potential premium content
 
Rating premium content
 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of KSS stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2017), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 6.4

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2017(a)
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -2.70
  2.00
  2.30
  2.57
  2.81
  3.03
  3.23
  3.41
  3.57
  3.71
  3.84
  3.95
  4.06
  4.15
  4.24
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.64
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.83
  4.84
  4.86
Revenue, $m
  18,686
  19,060
  19,498
  19,999
  20,562
  21,185
  21,869
  22,614
  23,420
  24,289
  25,221
  26,218
  27,282
  28,415
  29,619
  30,897
  32,251
  33,684
  35,200
  36,801
  38,492
  40,276
  42,158
  44,141
  46,231
  48,432
  50,749
  53,188
  55,755
  58,455
  61,295
Variable operating expenses, $m
 
  11,665
  11,933
  12,240
  12,584
  12,965
  13,384
  13,840
  14,333
  14,865
  15,435
  16,045
  16,697
  17,390
  18,127
  18,909
  19,737
  20,615
  21,542
  22,522
  23,557
  24,649
  25,801
  27,014
  28,293
  29,640
  31,059
  32,551
  34,122
  35,775
  37,513
Fixed operating expenses, $m
 
  6,376
  6,535
  6,698
  6,866
  7,037
  7,213
  7,394
  7,578
  7,768
  7,962
  8,161
  8,365
  8,574
  8,789
  9,008
  9,234
  9,464
  9,701
  9,944
  10,192
  10,447
  10,708
  10,976
  11,250
  11,532
  11,820
  12,115
  12,418
  12,729
  13,047
Total operating expenses, $m
  17,503
  18,041
  18,468
  18,938
  19,450
  20,002
  20,597
  21,234
  21,911
  22,633
  23,397
  24,206
  25,062
  25,964
  26,916
  27,917
  28,971
  30,079
  31,243
  32,466
  33,749
  35,096
  36,509
  37,990
  39,543
  41,172
  42,879
  44,666
  46,540
  48,504
  50,560
Operating income, $m
  1,183
  1,020
  1,030
  1,061
  1,112
  1,182
  1,272
  1,381
  1,509
  1,656
  1,824
  2,011
  2,220
  2,451
  2,704
  2,980
  3,280
  3,605
  3,956
  4,335
  4,743
  5,180
  5,649
  6,151
  6,687
  7,260
  7,871
  8,522
  9,215
  9,952
  10,736
EBITDA, $m
  2,121
  1,866
  1,896
  1,949
  2,025
  2,123
  2,243
  2,385
  2,548
  2,734
  2,943
  3,175
  3,432
  3,712
  4,019
  4,351
  4,712
  5,101
  5,519
  5,969
  6,452
  6,968
  7,521
  8,111
  8,740
  9,410
  10,124
  10,883
  11,690
  12,547
  13,457
Interest expense (income), $m
  299
  157
  162
  169
  177
  186
  195
  206
  217
  230
  243
  258
  273
  290
  307
  326
  346
  367
  389
  412
  437
  463
  491
  520
  551
  583
  617
  653
  691
  730
  772
Earnings before tax, $m
  875
  863
  868
  892
  935
  997
  1,077
  1,175
  1,291
  1,426
  1,580
  1,754
  1,947
  2,161
  2,396
  2,654
  2,934
  3,238
  3,568
  3,923
  4,306
  4,717
  5,158
  5,631
  6,137
  6,677
  7,254
  7,869
  8,524
  9,222
  9,964
Tax expense, $m
  319
  233
  234
  241
  253
  269
  291
  317
  349
  385
  427
  473
  526
  583
  647
  716
  792
  874
  963
  1,059
  1,163
  1,274
  1,393
  1,520
  1,657
  1,803
  1,959
  2,125
  2,302
  2,490
  2,690
Net income, $m
  556
  630
  634
  651
  683
  728
  786
  857
  943
  1,041
  1,154
  1,280
  1,421
  1,578
  1,749
  1,937
  2,142
  2,364
  2,604
  2,864
  3,143
  3,443
  3,766
  4,111
  4,480
  4,874
  5,295
  5,744
  6,223
  6,732
  7,273

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  1,074
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  13,574
  12,749
  13,042
  13,377
  13,754
  14,171
  14,628
  15,126
  15,666
  16,247
  16,870
  17,537
  18,249
  19,007
  19,812
  20,667
  21,572
  22,531
  23,545
  24,616
  25,747
  26,941
  28,199
  29,526
  30,924
  32,396
  33,946
  35,577
  37,294
  39,100
  41,000
Adjusted assets (=assets-cash), $m
  12,500
  12,749
  13,042
  13,377
  13,754
  14,171
  14,628
  15,126
  15,666
  16,247
  16,870
  17,537
  18,249
  19,007
  19,812
  20,667
  21,572
  22,531
  23,545
  24,616
  25,747
  26,941
  28,199
  29,526
  30,924
  32,396
  33,946
  35,577
  37,294
  39,100
  41,000
Revenue / Adjusted assets
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
  1.495
Average production assets, $m
  8,206
  4,231
  4,329
  4,440
  4,565
  4,703
  4,855
  5,020
  5,199
  5,392
  5,599
  5,820
  6,057
  6,308
  6,575
  6,859
  7,160
  7,478
  7,814
  8,170
  8,545
  8,941
  9,359
  9,799
  10,263
  10,752
  11,266
  11,808
  12,378
  12,977
  13,608
Working capital, $m
  2,273
  1,353
  1,384
  1,420
  1,460
  1,504
  1,553
  1,606
  1,663
  1,724
  1,791
  1,861
  1,937
  2,017
  2,103
  2,194
  2,290
  2,392
  2,499
  2,613
  2,733
  2,860
  2,993
  3,134
  3,282
  3,439
  3,603
  3,776
  3,959
  4,150
  4,352
Total debt, $m
  4,611
  4,641
  4,835
  5,056
  5,305
  5,581
  5,883
  6,213
  6,569
  6,953
  7,365
  7,806
  8,277
  8,777
  9,310
  9,875
  10,473
  11,107
  11,777
  12,485
  13,233
  14,022
  14,854
  15,731
  16,655
  17,628
  18,652
  19,731
  20,866
  22,059
  23,315
Total liabilities, $m
  8,397
  8,427
  8,621
  8,842
  9,091
  9,367
  9,669
  9,999
  10,355
  10,739
  11,151
  11,592
  12,063
  12,563
  13,096
  13,661
  14,259
  14,893
  15,563
  16,271
  17,019
  17,808
  18,640
  19,517
  20,441
  21,414
  22,438
  23,517
  24,652
  25,845
  27,101
Total equity, $m
  5,177
  4,322
  4,421
  4,535
  4,663
  4,804
  4,959
  5,128
  5,311
  5,508
  5,719
  5,945
  6,186
  6,443
  6,716
  7,006
  7,313
  7,638
  7,982
  8,345
  8,728
  9,133
  9,560
  10,009
  10,483
  10,982
  11,508
  12,061
  12,643
  13,255
  13,899
Total liabilities and equity, $m
  13,574
  12,749
  13,042
  13,377
  13,754
  14,171
  14,628
  15,127
  15,666
  16,247
  16,870
  17,537
  18,249
  19,006
  19,812
  20,667
  21,572
  22,531
  23,545
  24,616
  25,747
  26,941
  28,200
  29,526
  30,924
  32,396
  33,946
  35,578
  37,295
  39,100
  41,000
Debt-to-equity ratio
  0.891
  1.070
  1.090
  1.120
  1.140
  1.160
  1.190
  1.210
  1.240
  1.260
  1.290
  1.310
  1.340
  1.360
  1.390
  1.410
  1.430
  1.450
  1.480
  1.500
  1.520
  1.540
  1.550
  1.570
  1.590
  1.610
  1.620
  1.640
  1.650
  1.660
  1.680
Adjusted equity ratio
  0.328
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339
  0.339

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  556
  630
  634
  651
  683
  728
  786
  857
  943
  1,041
  1,154
  1,280
  1,421
  1,578
  1,749
  1,937
  2,142
  2,364
  2,604
  2,864
  3,143
  3,443
  3,766
  4,111
  4,480
  4,874
  5,295
  5,744
  6,223
  6,732
  7,273
Depreciation, amort., depletion, $m
  938
  846
  866
  888
  913
  941
  971
  1,004
  1,040
  1,078
  1,120
  1,164
  1,211
  1,262
  1,315
  1,372
  1,432
  1,496
  1,563
  1,634
  1,709
  1,788
  1,872
  1,960
  2,053
  2,150
  2,253
  2,362
  2,476
  2,595
  2,722
Funds from operations, $m
  2,666
  1,476
  1,499
  1,539
  1,596
  1,668
  1,757
  1,862
  1,982
  2,120
  2,273
  2,444
  2,633
  2,839
  3,064
  3,309
  3,574
  3,860
  4,167
  4,498
  4,852
  5,232
  5,637
  6,071
  6,533
  7,025
  7,549
  8,106
  8,698
  9,327
  9,995
Change in working capital, $m
  518
  27
  31
  36
  40
  44
  49
  53
  57
  62
  66
  71
  76
  80
  85
  91
  96
  102
  108
  114
  120
  127
  134
  141
  148
  156
  165
  173
  182
  192
  202
Cash from operations, $m
  2,148
  -2,704
  1,468
  1,504
  1,556
  1,624
  1,708
  1,809
  1,925
  2,058
  2,207
  2,373
  2,557
  2,759
  2,979
  3,218
  3,478
  3,758
  4,060
  4,384
  4,732
  5,105
  5,504
  5,930
  6,384
  6,868
  7,384
  7,933
  8,516
  9,136
  9,793
Maintenance CAPEX, $m
  0
  -831
  -846
  -866
  -888
  -913
  -941
  -971
  -1,004
  -1,040
  -1,078
  -1,120
  -1,164
  -1,211
  -1,262
  -1,315
  -1,372
  -1,432
  -1,496
  -1,563
  -1,634
  -1,709
  -1,788
  -1,872
  -1,960
  -2,053
  -2,150
  -2,253
  -2,362
  -2,476
  -2,595
New CAPEX, $m
  -768
  -77
  -97
  -111
  -125
  -138
  -152
  -165
  -179
  -193
  -207
  -221
  -236
  -252
  -267
  -284
  -301
  -318
  -336
  -356
  -375
  -396
  -418
  -440
  -464
  -489
  -514
  -541
  -570
  -599
  -631
Cash from investing activities, $m
  -756
  -908
  -943
  -977
  -1,013
  -1,051
  -1,093
  -1,136
  -1,183
  -1,233
  -1,285
  -1,341
  -1,400
  -1,463
  -1,529
  -1,599
  -1,673
  -1,750
  -1,832
  -1,919
  -2,009
  -2,105
  -2,206
  -2,312
  -2,424
  -2,542
  -2,664
  -2,794
  -2,932
  -3,075
  -3,226
Free cash flow, $m
  1,392
  -3,612
  525
  527
  543
  573
  616
  672
  742
  825
  922
  1,032
  1,157
  1,296
  1,450
  1,620
  1,805
  2,008
  2,228
  2,466
  2,723
  3,000
  3,298
  3,618
  3,960
  4,327
  4,719
  5,138
  5,585
  6,061
  6,567
Issuance/(repayment) of debt, $m
  -116
  161
  194
  222
  249
  276
  302
  329
  356
  384
  412
  441
  470
  501
  532
  565
  599
  634
  670
  708
  748
  789
  832
  877
  924
  973
  1,025
  1,078
  1,135
  1,194
  1,256
Issuance/(repurchase) of shares, $m
  -539
  2,596
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -667
  2,757
  194
  222
  249
  276
  302
  329
  356
  384
  412
  441
  470
  501
  532
  565
  599
  634
  670
  708
  748
  789
  832
  877
  924
  973
  1,025
  1,078
  1,135
  1,194
  1,256
Total cash flow (excl. dividends), $m
  725
  -3,451
  718
  748
  792
  848
  918
  1,002
  1,099
  1,209
  1,334
  1,473
  1,627
  1,797
  1,982
  2,184
  2,404
  2,641
  2,898
  3,174
  3,470
  3,789
  4,130
  4,495
  4,884
  5,300
  5,744
  6,216
  6,719
  7,254
  7,823
Retained Cash Flow (-), $m
  314
  -88
  -99
  -114
  -128
  -141
  -155
  -169
  -183
  -197
  -211
  -226
  -241
  -257
  -273
  -290
  -307
  -325
  -344
  -363
  -383
  -405
  -427
  -450
  -474
  -499
  -525
  -553
  -582
  -612
  -644
Prev. year cash balance distribution, $m
 
  943
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  0
  619
  635
  664
  707
  763
  833
  916
  1,012
  1,123
  1,247
  1,386
  1,540
  1,709
  1,895
  2,097
  2,316
  2,554
  2,811
  3,087
  3,384
  3,703
  4,045
  4,410
  4,801
  5,218
  5,663
  6,137
  6,642
  7,179
Discount rate, %
 
  5.40
  5.67
  5.95
  6.25
  6.56
  6.89
  7.24
  7.60
  7.98
  8.38
  8.80
  9.24
  9.70
  10.18
  10.69
  11.23
  11.79
  12.38
  13.00
  13.65
  14.33
  15.04
  15.80
  16.59
  17.42
  18.29
  19.20
  20.16
  21.17
  22.23
PV of cash for distribution, $m
 
  0
  554
  534
  521
  514
  512
  511
  510
  507
  502
  493
  480
  462
  440
  413
  382
  348
  313
  276
  239
  203
  170
  139
  111
  87
  66
  49
  36
  25
  17
Current shareholders' claim on cash, %
  100
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7
  66.7

Kohl’s Corporation operates department stores in the United States. It offers private label, exclusive, and national brand apparel, footwear, accessories, beauty, and home products to children, men, and women customers. The company also sells its products online through Website Kohls.com. As of January 30, 2016, it operated 1,164 department stores in 49 states. Kohl’s Corporation was founded in 1962 and is headquartered in Menomonee Falls, Wisconsin.

FINANCIAL RATIOS  of  Kohl's (KSS)

Valuation Ratios
P/E Ratio 11.6
Price to Sales 0.3
Price to Book 1.2
Price to Tangible Book
Price to Cash Flow 3
Price to Free Cash Flow 4.7
Growth Rates
Sales Growth Rate -2.7%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 11.3%
Cap. Spend. - 3 Yr. Gr. Rate 3.6%
Financial Strength
Quick Ratio 8
Current Ratio 0.1
LT Debt to Equity 86.5%
Total Debt to Equity 89.1%
Interest Coverage 4
Management Effectiveness
Return On Assets 5.5%
Ret/ On Assets - 3 Yr. Avg. 6.4%
Return On Total Capital 5.6%
Ret/ On T. Cap. - 3 Yr. Avg. 6.7%
Return On Equity 10.4%
Return On Equity - 3 Yr. Avg. 12.2%
Asset Turnover 1.4
Profitability Ratios
Gross Margin 36.1%
Gross Margin - 3 Yr. Avg. 36.2%
EBITDA Margin 11.3%
EBITDA Margin - 3 Yr. Avg. 12.3%
Operating Margin 6.3%
Oper. Margin - 3 Yr. Avg. 7.5%
Pre-Tax Margin 4.7%
Pre-Tax Margin - 3 Yr. Avg. 5.8%
Net Profit Margin 3%
Net Profit Margin - 3 Yr. Avg. 3.7%
Effective Tax Rate 36.5%
Eff/ Tax Rate - 3 Yr. Avg. 36.2%
Payout Ratio 64.4%

KSS stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the KSS stock intrinsic value calculation we used $18686 million for the last fiscal year's total revenue generated by Kohl's. The default revenue input number comes from 2017 income statement of Kohl's. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our KSS stock valuation model: a) initial revenue growth rate of 2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 5.4%, whose default value for KSS is calculated based on our internal credit rating of Kohl's, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Kohl's.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of KSS stock the variable cost ratio is equal to 61.2%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $6220 million in the base year in the intrinsic value calculation for KSS stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Kohl's.

Corporate tax rate of 27% is the nominal tax rate for Kohl's. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the KSS stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for KSS are equal to 22.2%.

Life of production assets of 4.4 years is the average useful life of capital assets used in Kohl's operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for KSS is equal to 7.1%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $5177 million for Kohl's - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 171.748 million for Kohl's is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Kohl's at the current share price and the inputted number of shares is $6.4 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
JCP J.C. Penney 4.56 prem.  prem.
JWN Nordstrom 48.00 prem.  prem.
M Macy's 22.27 prem.  prem.
BONT Bon-Ton Stores 0.490 prem.  prem.
TGT Target 50.76 prem.  prem.
TJX TJX 69.27 prem.  prem.
DDS Dillard's 55.00 prem.  prem.
SMRT Stein Mart 1.53 prem.  prem.

COMPANY NEWS

▶ Faulty Airbag Maker Takata Files for Bankruptcy   [Jun-25-17 09:18PM  TheStreet.com]
▶ Most Analysts Rate Kohls Stock a Hold   [Jun-23-17 04:35PM  Market Realist]
▶ Kohls Valuation Compared to Its Peers   [03:05PM  Market Realist]
▶ Whats Kohls Doing to Improve Its Margins?   [01:22PM  Market Realist]
▶ What to Expect from Kohls Sales This Year   [01:22PM  Market Realist]
▶ Will Kohls Stock Recover This Year?   [01:22PM  Market Realist]
▶ [$$] Helmut Kohl, Chancellor Who Reunified Germany, Dies   [Jun-17-17 12:09AM  The Wall Street Journal]
▶ The Latest: Trump hails Kohl as friend, ally, EU advocate   [Jun-16-17 09:17PM  Associated Press]
▶ Why I Just Bought Kohl's Stock   [Jun-12-17 11:10AM  Motley Fool]
▶ The Hot Stock: Kohl's Climbs 7.2%   [Jun-09-17 06:34PM  Barrons.com]
▶ Department Store Stocks Arent Dead Yet   [08:26AM  Motley Fool]
▶ ETFs with exposure to Kohls Corp. : June 8, 2017   [Jun-08-17 01:43PM  Capital Cube]
▶ Macys Warning Sends Department Store Stocks Sinking   [Jun-07-17 03:53PM  Investopedia]
▶ Mall Anchors Headed Back to Downtrend Lows   [11:48AM  Investopedia]
▶ Giving: New credit card automates donations   [11:35AM  American City Business Journals]
▶ [$$] Macys Remarks Spark Selloff   [12:18AM  The Wall Street Journal]
▶ [$$] Macy's Remarks Spark Selloff   [Jun-06-17 07:52PM  The Wall Street Journal]
▶ Global Luxury Retail Earnings to Double This Year: Moodys   [May-31-17 07:09PM  Investopedia]
▶ About to Buy High-Yield Dividend Stocks? Read This First   [May-28-17 06:44AM  Motley Fool]
▶ Q1 Earnings Fail to Revitalize Retail ETFs   [May-24-17 10:47AM  Zacks]
▶ TJX: Selloff Creates "Buying Opportunity"   [May-17-17 12:16PM  Barrons.com]
▶ [$$] US retail real estate extends its bruising slide   [May-16-17 04:37PM  Financial Times]
▶ Why Is J.C. Penney Up Today?   [02:50PM  Barrons.com]
▶ Cramer: Some Retail Stocks Are Oversold   [07:01PM  TheStreet.com]
▶ Macys and Kohls Reported Weak 1Q17 Results   [09:06AM  Market Realist]
▶ The Day Retail Died: Contagion   [06:00AM  Investopedia]
▶ Nordstrom: Silver Linings? Who Cares   [10:59AM  Barrons.com]
▶ [$$] Amid Retail Funk, Macys Says Were Not Dead   [12:20AM  The Wall Street Journal]
▶ [$$] Amid Retail Funk, Macy's Says 'We're Not Dead'   [May-11-17 06:10PM  The Wall Street Journal]
▶ Retail competitors' dismal results set up Nordstrom's earnings Thursday   [03:15PM  American City Business Journals]
▶ Kohl's profit soars, but key sales figure fell   [01:41PM  Associated Press]
▶ Macy shares plunge after earnings miss   [10:30AM  CNBC Videos]
▶ Same-store sales down, profits up for Kohl's in first quarter   [10:10AM  American City Business Journals]
▶ Story Stocks from Briefing.com   [09:23AM  Briefing.com]
▶ Earnings Calendar, Analyst Estimates And Stocks To Watch   [09:05AM  Investor's Business Daily]
▶ Macy's is in the crosshairs: Cramer   [09:05AM  CNBC Videos]
▶ Retail And E-Commerce News And Stocks To Watch   [09:04AM  Investor's Business Daily]
Stock chart of KSS Financial statements of KSS Annual reports of KSS
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.