Kroger Co (KR)

Retail-Grocery Stores

Latest Price

$58.62

TTM P/E

Normalized P/E

24.92

Div Yield

1.86%

Book Value

9.89

P/B Ratio

5.93

Valuation metrics

EPS: $1.54

Book value / share: $9.05

Formula: √(22.5 × EPS × BVPS)

Graham Number

$17.71

70% downside

Norm. op. income: $2.7B (median of 6yr)

Tax rate: 23%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$12.74

78% downside

Base FCF: $2.9B (median of recent 5yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$308.54

+426% upside

EPS: $1.54

Target P/E: 25×

Formula: EPS × P/E

P/E Fair Value

$38.50

34% downside

85.8% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	54.33M	$3.02B	8.91%	+1.21M	2026-06-30
Berkshire Hathaway Inc	39.00M	$2.17B	6.39%	-11.00M	2026-06-30
Vanguard Capital Management LLC	35.52M	$1.97B	5.82%	-901.6K	2026-06-30
Vanguard Portfolio Management LLC	30.96M	$1.72B	5.08%	-693.3K	2026-06-30
State Street Corp	29.23M	$1.62B	4.79%	-1.22M	2026-06-30
Wellington Management Group LLP	16.92M	$939.0M	2.77%	-6.55M	2026-06-30
FMR LLC	16.60M	$922.0M	2.72%	+2.76M	2026-06-30
Geode Capital Management, LLC	15.75M	$871.0M	2.58%	-228.0K	2026-06-30
Franklin Resources Inc	15.02M	$833.0M	2.46%	-205.0K	2026-06-30
Dimensional Fund Advisors LP	12.53M	$695.0M	2.05%	+230.2K	2026-06-30