Valuation Kroger Co. (The)

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-05-15 pm EDT			5-day change	1st Jan Change
66.02 ^USD	-0.63%		+0.58%	+5.67%

May. 13	The Kroger Solicits Proxies from Shareholders	CI
May. 13	Friends Fiduciary Submits Shareholder Proposal to The Kroger	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	32,050	31,947	33,194	44,603	39,775	40,446	-	-
Change	-	-0.32%	3.9%	34.37%	-10.83%	1.69%	-	-
Enterprise Value (EV) ¹	43,593	44,310	45,185	58,765	54,223	54,964	54,355	52,944
Change	-	1.65%	1.97%	30.05%	-7.73%	1.37%	-1.11%	-2.6%
P/E ratio	20.1x	14.4x	15.6x	16.8x	40.8x	12.9x	12.8x	12.1x
PBR	3.49x	3.18x	2.86x	4.9x	6.5x	6.1x	4.96x	3.91x
PEG	-	0.3x	-3.45x	0.7x	-0.7x	0x	24.97x	2.14x
Capitalization / Revenue	0.23x	0.22x	0.22x	0.3x	0.27x	0.27x	0.26x	0.26x
EV / Revenue	0.32x	0.3x	0.3x	0.4x	0.37x	0.37x	0.36x	0.34x
EV / EBITDA	6.11x	5.51x	5.7x	7.42x	6.7x	6.65x	6.37x	6.01x
EV / EBIT	10.1x	8.72x	9.06x	12.6x	11.4x	11.2x	10.7x	10x
EV / FCF	12.2x	35.9x	15.7x	33.1x	15.9x	18.3x	16.9x	15.8x
FCF Yield	8.2%	2.78%	6.38%	3.02%	6.3%	5.45%	5.91%	6.33%
Dividend per Share ²	0.81	0.99	1.13	1.25	1.37	1.424	1.538	1.601
Rate of return	1.86%	2.22%	2.45%	2.03%	2.18%	2.16%	2.33%	2.43%
EPS ²	2.17	3.1	2.96	3.67	1.54	5.136	5.163	5.454
Distribution rate	37.3%	31.9%	38.2%	34.1%	89%	27.7%	29.8%	29.4%
Net sales ¹	137,888	148,258	150,039	147,123	147,642	149,530	152,938	157,135
EBITDA ¹	7,134	8,044	7,924	7,920	8,094	8,270	8,538	8,816
EBIT ¹	4,310	5,079	4,986	4,674	4,762	4,923	5,065	5,292
Net income ¹	1,655	2,244	2,164	2,665	1,016	3,154	3,042	3,214
Net Debt ¹	11,543	12,363	11,991	14,162	14,448	14,518	13,909	12,498
Reference price ²	43.59	44.63	46.14	61.64	62.85	66.02	66.02	66.02
Nbr of stocks (in thousands)	735,256	715,822	719,423	723,606	632,849	612,634	-	-
Announcement Date	3/3/22	3/2/23	3/7/24	3/6/25	3/5/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KROGER CO. (THE)	12.85x	0.37x	6.65x	2.16%	40.45B
WALMART INC.	45.26x	1.47x	22.33x	0.74%	1,048B
LOBLAW COMPANIES LIMITED	26.72x	1.14x	9.92x	1.01%	51.24B
TESCO PLC	14.75x	0.52x	7.64x	3.48%	37.93B
AHOLD DELHAIZE N.V.	13.49x	0.51x	6.38x	3.47%	37.64B
SYSCO CORPORATION	17.84x	0.54x	10.4x	2.97%	34.7B
WOOLWORTHS GROUP LIMITED	37.9x	0.78x	9.19x	2.86%	28.8B
AEON CO., LTD.	61.73x	0.69x	11.4x	0.91%	26.11B
GEORGE WESTON LIMITED	20.88x	0.71x	6x	1.4%	26.09B
US FOODS HOLDING CORP.	20.95x	0.55x	10.73x	-.--%	18.14B
Average	27.24x	0.73x	10.06x	1.9%	134.89B
Weighted average by Cap.	40.50x	1.29x	19.26x	1.06%