The Kroger Co. logo KR - The Kroger Co.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 21
HOLD 17
SELL 6
STRONG
SELL
0
| PRICE TARGET: $71.58 DETAILS
HIGH: $82.00
LOW: $58.00
MEDIAN: $72.00
CONSENSUS: $71.58
UPSIDE: 24.01%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 62.5% above fair value
Current Price $57.72
Bear Case $29.60 48.7% downside ($29.60 - $57.72) / $57.72 = -48.7% $2.96 × 10x P/E
Fair Value $35.52 38.5% downside ($35.52 - $57.72) / $57.72 = -38.5% $2.96 × 12x P/E
Bull Case $41.44 28.2% downside ($41.44 - $57.72) / $57.72 = -28.2% $2.96 × 14x P/E

Adjust Assumptions

12.0x
2.96$

Key Value Driver

Normalized P/E multiple (12x base case)

Implied Market Multiple 19.5x

Plain-Language Summary

Applying a 12x P/E to adjusted EPS of $2.96, the base-case value is $35.52 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (44 analysts) $71.58
Analyst Range $58.00 – $82.00
Divergence from AlphaVal 50%

Warnings

The company's reported profits differ from official accounting profits by 92%. Check what costs are being left out of the adjusted number.
The company pays out 94% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Wall Street's average price target is $71.58 (from 44 analysts). Our estimate is 50% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples