KSS - NYSE

Kohl's Corporation

Kohl's Corporation

KSSยทNYSE

$15.51

-0.064%
Consumer CyclicalDepartment Stores

Kohl's Corporation operates as a retail company in the United States. It offers branded apparel, footwear, accessories, beauty, and home products through its stores and website. The company provides its products primarily under the brand names of Apt. 9, Croft & Barrow, Jumping Beans, SO, and Sonoma Goods for Life, as well as Food Network, LC Lauren Conrad, Nine West, and Simply Vera Vera Wang. As of March 21, 2022, it operated approximately 1,100 Kohl's stores and a website www.Kohls.com. Kohl's Corporation was founded in 1988 and is headquartered in Menomonee Falls, Wisconsin.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.74B
EPS2.4300
P/E Ratio6.38
Earnings Date06/04/2026
Kohl's Corporation

Kohl's Corporation Fair Value Envelope

KSS ยท NYSE

Our analysis suggests that KSS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $15.51, this represents a potential HIDDEN relative to our calculated worth for Kohl's Corporation.

HIDDEN
Intrinsic Value
Current Price: $15.51

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$12,743.6B
+ Cash & Equivalents$119.0M
Firm Value$12,743.8B
- Debt$6.6B
Equity Value$12,737.1B
/ Shares Outstanding112,041,210B
DCF Value$113.7K
UNDERVALUED BY 732863%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$3.0B
$5.9B
$11.8B
$23.6B
$47.2B
$94.5B
$188.9B
$377.9B
$755.7B
$1,511.4B
Maintenance CapEx
-$148.8M
-$297.6M
-$595.2M
-$1.2B
-$2.4B
-$4.8B
-$9.5B
-$19.0B
-$38.1B
-$76.2B
Owner Earnings
$2.8B
$5.6B
$11.2B
$22.4B
$44.9B
$89.7B
$179.4B
$358.8B
$717.6B
$1,435.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.6B
$4.8B
$8.9B
$16.5B
$30.5B
$56.5B
$104.7B
$193.9B
$359.0B
$664.8B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your KSS research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.