|
Kohl's Corporation (KSS) DCF Valuation
US | Consumer Cyclical | Department Stores | NYSE
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Kohl's Corporation (KSS) Bundle
Engineered for accuracy, our Kohl's Corporation (KSS) DCF Calculator enables you to assess the valuation of Kohl's with up-to-date financial data and complete flexibility to modify all key parameters for enhanced projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19,974.0 | 15,955.0 | 19,433.0 | 18,098.0 | 17,476.0 | 17,099.0 | 16,730.1 | 16,369.2 | 16,016.1 | 15,670.6 |
| Revenue Growth, % | 0 | -20.12 | 21.8 | -6.87 | -3.44 | -2.16 | -2.16 | -2.16 | -2.16 | -2.16 |
| EBITDA | 2,025.0 | 612.0 | 2,317.0 | 1,054.0 | 1,466.0 | 1,371.7 | 1,342.1 | 1,313.1 | 1,284.8 | 1,257.1 |
| EBITDA, % | 10.14 | 3.84 | 11.92 | 5.82 | 8.39 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 |
| Depreciation | 917.0 | 874.0 | 838.0 | 808.0 | 749.0 | 791.1 | 774.0 | 757.3 | 741.0 | 725.0 |
| Depreciation, % | 4.59 | 5.48 | 4.31 | 4.46 | 4.29 | 4.63 | 4.63 | 4.63 | 4.63 | 4.63 |
| EBIT | 1,108.0 | -262.0 | 1,479.0 | 246.0 | 717.0 | 580.6 | 568.1 | 555.8 | 543.8 | 532.1 |
| EBIT, % | 5.55 | -1.64 | 7.61 | 1.36 | 4.1 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 |
| Total Cash | 723.0 | 2,271.0 | 1,587.0 | 153.0 | 183.0 | 954.6 | 934.0 | 913.8 | 894.1 | 874.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 15.0 | 789.0 | 190.0 | 210.0 | 167.0 | 277.5 | 271.5 | 265.6 | 259.9 | 254.3 |
| Account Receivables, % | 0.07509763 | 4.95 | 0.97772 | 1.16 | 0.9556 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 |
| Inventories | 3,537.0 | 2,590.0 | 3,067.0 | 3,189.0 | 2,880.0 | 2,866.6 | 2,804.8 | 2,744.3 | 2,685.1 | 2,627.1 |
| Inventories, % | 17.71 | 16.23 | 15.78 | 17.62 | 16.48 | 16.76 | 16.76 | 16.76 | 16.76 | 16.76 |
| Accounts Payable | 1,206.0 | 1,476.0 | 1,683.0 | 1,330.0 | 1,134.0 | 1,292.2 | 1,264.4 | 1,237.1 | 1,210.4 | 1,184.3 |
| Accounts Payable, % | 6.04 | 9.25 | 8.66 | 7.35 | 6.49 | 7.56 | 7.56 | 7.56 | 7.56 | 7.56 |
| Capital Expenditure | -855.0 | -334.0 | -605.0 | -826.0 | -577.0 | -593.4 | -580.6 | -568.1 | -555.9 | -543.9 |
| Capital Expenditure, % | -4.28 | -2.09 | -3.11 | -4.56 | -3.3 | -3.47 | -3.47 | -3.47 | -3.47 | -3.47 |
| Tax Rate, % | 15.01 | 15.01 | 15.01 | 15.01 | 15.01 | 15.01 | 15.01 | 15.01 | 15.01 | 15.01 |
| EBITAT | 849.8 | -78.2 | 1,138.1 | 80.6 | 609.4 | 349.8 | 342.3 | 334.9 | 327.7 | 320.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,434.2 | 904.8 | 1,700.1 | -432.4 | 937.4 | 608.6 | 575.6 | 563.1 | 551.0 | 539.1 |
| WACC, % | 5.39 | 3.59 | 5.39 | 3.7 | 5.7 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,480.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 550 | |||||||||
| Terminal Value | 19,964 | |||||||||
| Present Terminal Value | 15,826 | |||||||||
| Enterprise Value | 18,307 | |||||||||
| Net Debt | 7,193 | |||||||||
| Equity Value | 11,114 | |||||||||
| Diluted Shares Outstanding, MM | 111 | |||||||||
| Equity Value Per Share | 100.12 |
What You Will Get
- Real Kohl's Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Kohl's Corporation (KSS).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Kohl's fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections relevant to Kohl's Corporation (KSS).
- Time-Saving and Accurate: Eliminate the need to build models from scratch while ensuring precision and flexibility in your financial analysis.
Key Features
- Comprehensive DCF Model: Features both unlevered and levered DCF valuation frameworks tailored for Kohl's Corporation (KSS).
- WACC Analysis Tool: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Inputs: Easily alter growth projections, capital investments, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Kohl's Corporation (KSS).
- Interactive Dashboard and Visuals: Graphical representations highlight essential valuation metrics for streamlined analysis.
How It Works
- Download: Access the ready-to-use Excel file with Kohl's Corporation's (KSS) financial data.
- Customize: Adjust forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations update in real-time.
- Test Scenarios: Create multiple projections and compare outcomes instantly.
- Make Decisions: Use the valuation results to guide your investment strategy.
Why Choose This Calculator for Kohl's Corporation (KSS)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Kohl's historical and projected financials are preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth calculation experience.
Who Should Use This Product?
- Retail Investors: Gain insights into Kohl's Corporation (KSS) and make informed investment choices.
- Market Analysts: Utilize comprehensive data to streamline your analysis of Kohl's Corporation (KSS).
- Consultants: Easily modify reports and presentations tailored to Kohl's Corporation (KSS) for your clients.
- Retail Industry Enthusiasts: Enhance your knowledge of retail market dynamics through Kohl's Corporation (KSS) case studies.
- Students and Educators: Incorporate real-world examples from Kohl's Corporation (KSS) into finance and business curricula.
What the Template Contains
- Historical Data: Includes Kohl's Corporation’s (KSS) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Kohl's Corporation’s (KSS) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Kohl's Corporation’s (KSS) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.