Valuation Kroger Co. (The)

Equities

Market Closed - Nyse Other stock markets 21:00:02 08/05/2026 BST			5-day change	1st Jan Change
65.64 ^USD	-1.16%		-3.14%	+5.06%

05-06	DoorDash forecasts quarterly order value above estimates on resilient delivery demand	RE
04-29	DOJ, Kroger Reach Proposed Settlement Over Alleged Clean Air Act Violations	DJ

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	40,213	-	-
Change	-	-0.32%	3.9%	34.37%	-10.83%	1.1%	-	-
Enterprise Value (EV) ¹	43,593	44,310	45,185	58,765	54,223	54,737	54,134	52,739
Change	-	1.65%	1.97%	30.05%	-7.73%	0.95%	-1.1%	-2.58%
P/E ratio	20.1x	14.4x	15.6x	16.8x	40.8x	12.8x	12.7x	12.1x
PBR	3.49x	3.18x	2.86x	4.9x	6.5x	6.07x	4.93x	3.89x
PEG	-	0.3x	-3.45x	0.7x	-0.7x	0x	31.65x	2.21x
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	0.35x	0.34x
EV / EBITDA	6.11x	5.51x	5.7x	7.42x	6.7x	6.62x	6.34x	5.98x
EV / EBIT	10.1x	8.72x	9.06x	12.6x	11.4x	11.1x	10.7x	9.98x
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%	5.46%	5.92%	6.34%
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%	2.17%	2.34%	2.44%
EPS ²	2.17	3.1	2.96	3.67	1.54	5.133	5.154	5.436
Distribution rate	37.3%	31.9%	38.2%	34.1%	89%	27.7%	29.8%	29.5%
Net sales ¹	137,888	148,258	150,039	147,123	147,642	149,529	152,947	157,174
EBITDA ¹	7,134	8,044	7,924	7,920	8,094	8,270	8,537	8,813
EBIT ¹	4,310	5,079	4,986	4,674	4,762	4,921	5,063	5,286
Net income ¹	1,655	2,244	2,164	2,665	1,016	3,154	3,039	3,210
Net Debt ¹	11,543	12,363	11,991	14,162	14,448	14,524	13,922	12,526
Reference price ²	43.59	44.63	46.14	61.64	62.85	65.64	65.64	65.64
Nbr of stocks (in thousands)	735,256	715,822	719,423	723,606	632,849	612,624	-	-
Announcement Date	03/03/22	02/03/23	07/03/24	06/03/25	05/03/26	-	-	-

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)	12.79x	0.37x	6.62x	2.17%	40.21B
WALMART INC.	45.02x	1.45x	22.09x	0.75%	1,040B
LOBLAW COMPANIES LIMITED	26.79x	1.14x	9.94x	1.01%	51.63B
TESCO PLC	17.27x	0.56x	8.34x	3.09%	40.38B
AHOLD DELHAIZE N.V.	13.49x	0.51x	6.44x	3.43%	38.52B
SYSCO CORPORATION	17.81x	0.54x	10.33x	2.98%	34.64B
WOOLWORTHS GROUP LIMITED	38.61x	0.79x	9.31x	2.81%	29.72B
AEON CO., LTD.	63.11x	0.7x	11.55x	0.89%	27.04B
GEORGE WESTON LIMITED	20.98x	0.71x	5.96x	1.4%	26.45B
US FOODS HOLDING CORP.	21.17x	0.56x	10.87x	-.--%	18.59B
Average	27.70x	0.73x	10.14x	1.85%	134.68B
Weighted average by Cap.	40.35x	1.27x	19.03x	1.05%