KOHLS Corp (KSS)
Retail-Department Stores · Consumer Discretionary · $1.9B
Intrinsic Value (Consensus)
$38.11
Current Price
$16.52
Margin of Safety
+130.7%
130.7% Below Intrinsic Value
Value: $38
Price: $17
Valuation Model Estimates
Current Price: $16.52
DCF (Discounted Cash Flow)
$482.52
Graham Number
$43.61
Earnings Power Value
$23.11
Relative Value (P/E)
$47.60
Dividend Discount Model
$600.00
Consensus Value
$38.11
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
69
Profitability
15/25
Strength
22/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong earnings growth (20% YoY)
Solid dividend yield (3.8%)
High free cash flow yield (63.4%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $2.38
- EPS (Forward)
- $2.86
- Book Value
- $35.51
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 6.7%
- Debt/Equity
- 37%
- Revenue Growth
- -4.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 3.8%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance