Kroger Co
DUS:KOG

Watchlist Manager
Kroger Co Logo
Kroger Co
DUS:KOG
Watchlist
Price: 54.66 EUR 1.64%
Market Cap: 39.3B EUR

Relative Value

The Relative Value of one KOG stock under the Base Case scenario is 81.53 EUR. Compared to the current market price of 54.66 EUR, Kroger Co is Undervalued by 33%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KOG Relative Value
Base Case
81.53 EUR
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

KOG Competitors Multiples
Kroger Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Kroger Co
DUS:KOG
41B EUR 0.3 53.1 10.8 34.2
ZA
Shoprite Holdings Ltd
JSE:SHP
147B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
75.4B CAD 1.2 30.5 12.6 20.6
CA
Alimentation Couche-Tard Inc
TSX:ATD
70.5B CAD 0.7 19.6 7.4 11.8
UK
Tesco PLC
LSE:TSCO
28.5B GBP 0 0.2 0 0
NL
Koninklijke Ahold Delhaize NV
AEX:AD
29.6B EUR 0.3 14.2 6.4 13.7
JP
Seven & i Holdings Co Ltd
TSE:3382
5.4T JPY 0.5 17.2 7.8 17.6
CA
George Weston Ltd
TSX:WN
37.8B CAD 0.6 25.5 7.3 10.8
IN
Avenue Supermarts Ltd
NSE:DMART
2.4T INR 3.7 84.3 49.6 61.6
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.4B Zac 0 0 0 0
AU
Woolworths Group Ltd
ASX:WOW
37.6B AUD 0.5 39 23.7 23.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Kroger Co
DUS:KOG
Average EV/EBITDA: 14
10.8
7%
1.5
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
9%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.6
7%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
7.4
7%
1.1
UK
Tesco PLC
LSE:TSCO
0
3%
0
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.4
6%
1.1
JP
Seven & i Holdings Co Ltd
TSE:3382
7.8
-2%
N/A
CA
George Weston Ltd
TSX:WN
7.3
6%
1.2
IN
Avenue Supermarts Ltd
NSE:DMART
49.6
19%
2.6
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
14%
N/A
AU
Woolworths Group Ltd
ASX:WOW
23.7
46%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Kroger Co
DUS:KOG
Average EV/EBIT: 21.6
34.2
10%
3.4
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.6
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
11.8
8%
1.5
UK
Tesco PLC
LSE:TSCO
0
3%
0
NL
Koninklijke Ahold Delhaize NV
AEX:AD
13.7
13%
1.1
JP
Seven & i Holdings Co Ltd
TSE:3382
17.6
-4%
N/A
CA
George Weston Ltd
TSX:WN
10.8
14%
0.8
IN
Avenue Supermarts Ltd
NSE:DMART
61.6
20%
3.1
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
30%
N/A
AU
Woolworths Group Ltd
ASX:WOW
23.7
18%
1.3