Skip to main content
Homepage
AGING Analysis Report
Aug 25, 2026
28 days ago · 100% complete
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for The Kroger Co. (KR) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Our current read (analysis of 2026-09-23): Designation Low · Gem Score -35 (−100…+100 Quality+Value blend) · Quality 14 · Value -68 · Sentiment 5 (timing only, not weighted) · Composite fair value $46.67 vs $58.45 at analysis

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysisthe core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

The Kroger Co.

KR NYSE
Consumer Defensive · Grocery Stores
Cincinnati, OH 45202, United States thekrogerco.com Updated Aug 25, 7:37am
Price
$59.08
Market Cap
$36.2B
Employees
400,000
Beta
0.41
Avg Volume
6,537,350
Last Dividend
$1.44
CEO
Mr. Gregory S. Foran

The Kroger Co. is a leading American food and drug retailer headquartered in Cincinnati, Ohio. The company operates a broad network of supermarkets, multi-department stores, marketplace stores, and warehouse-style locations across the United States, serving everyday grocery needs alongside pharmacy, health, and general merchandise offerings. Its business also includes fuel centers, online grocery shopping, pickup and delivery services, and private-label products that span fresh foods, pantry staples, and household essentials. Kroger supports its retail operations with manufacturing and distribution capabilities, helping supply many of its own brand products and maintain a wide assortment across regional banners. With a focus on food, pharmacy, and convenience retail, The Kroger Co. plays a major role in U.S. consumer staples and grocery distribution.

Runs with full report Generated: Aug 25, 2026 11:38pm
Price Overview
Price at report time
$58.45
as of Aug 25, 11:30pm (28d ago)
Change · Aug 25
-0.63 (-1.07%)
Day Range
$57.93 – $58.66
52-Week Range
$54.15 – $76.58
50-Day MA
$57.93
200-Day MA
$64.34
Volume
4,951,756.00
Right now · live
Log in to get the live feed
Members see the real-time price and the move since this report (over 28d).
Share Structure
Outstanding 616,560,677.00
Float 793,591,118.00
Free Float 128.7%
High free float — 128.7% of shares trade freely, ~-28.7% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: Aug 25, 2026 11:56pm (28d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Aug 25, 2026 11:56pm (28d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Aug 25, 2026 11:36pm
P/E · trailing (TTM) (Price per dollar of earnings over the past year — not a run-rate or forward P/E)
HEX
Stock Price / EPS (Diluted)
38.36
Stock Price: $59.08
EPS (Diluted): 1.54
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
6.52
Stock Price: $59.08
Total Equity: $5.94B
Shares: 655,000,000
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
9.78
Market Cap: $36.20B
Total Debt: $15.88B
Cash: $3.33B
EBITDA: $5.22B
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$51.1B
Market Cap: $36.20B
Total Debt: $15.88B
Cash: $3.33B
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
23.3%
Gross Profit: $34.40B
Revenue: $147.64B
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
1.3%
Operating Income: $1.89B
Revenue: $147.64B
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
0.7%
Net Income: $1.02B
Revenue: $147.64B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
17.1%
Net Income: $1.02B
Total Equity: $5.94B
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
8.7%
Operating Income: $1.89B
Tax Rate: 14.7%
Equity: $5.94B
Total Debt: $15.88B
Cash: $3.33B
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
0.80
Current Assets: $14.51B
Current Liabilities: $18.11B
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
2.67
Short-Term Debt: $1.37B
Long-Term Debt: $14.51B
Total Debt: $15.88B
Total Equity: $5.94B
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$225.41
Revenue: $147.64B
Shares: 655,000,000
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$9.06
Total Equity: $5.94B
Shares: 655,000,000
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$5.28
Operating CF: $7.31B
CapEx: -$3.86B
Shares: 655,000,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
2.4%
Last Dividend: $1.44
Stock Price: $59.08
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
87.1%
Dividends Paid: -$885.00M
Net Income: $1.02B
Industry Benchmarks
Last run: Aug 25, 2026 11:36pm
Compares KR against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Income Statement (Annual)
Last updated: Aug 25, 2026 11:56pm (28d ago)
Metric 2022 2023 2024 2025 2026
Revenue $137.9B $148.3B $150.0B $147.1B $147.6B
Cost of Revenue $107.5B $116.5B $116.7B $113.7B $113.2B
Gross Profit $30.3B $31.8B $33.4B $33.4B $34.4B
Operating Expenses $26.9B $27.7B $30.3B $29.6B $32.5B
Operating Income $3.5B $4.1B $3.1B $3.8B $1.9B
Net Income $1.7B $2.2B $2.2B $2.7B $1.0B
EBITDA $6.3B $7.1B $6.2B $7.1B $5.2B
EPS $2.20 $3.10 $2.99 $3.70 $1.55
EPS (Diluted) $2.17 $3.06 $2.96 $3.67 $1.54
Balance Sheet (Annual)
Last updated: Aug 25, 2026 11:30pm (28d ago)
Metric 2022 2023 2024 2025 2026
Cash & Equivalents $1.8B $1.0B $1.9B $4.0B $3.3B
Total Current Assets $12.2B $12.7B $12.9B $15.3B $14.5B
Total Assets $49.1B $49.6B $50.5B $52.6B $50.0B
Current Liabilities $16.3B $17.2B $16.1B $15.9B $18.1B
Long-Term Debt $11.3B $10.1B $10.2B $15.8B $14.5B
Total Liabilities $39.7B $39.6B $38.9B $44.3B $44.0B
Total Equity $9.4B $10.0B $11.6B $8.3B $5.9B
Retained Earnings $24.1B $25.6B $26.9B $28.7B $28.9B
Cash Flow (Annual)
Last updated: Aug 25, 2026 11:56pm (28d ago)
Metric 2022 2023 2024 2025 2026
Operating Cash Flow $6.2B $4.5B $6.8B $5.8B $7.3B
Capital Expenditure -$2.6B -$3.1B -$3.9B -$4.0B -$3.9B
Free Cash Flow $3.6B $1.4B $2.9B $1.8B $3.5B
Acquisitions (net)
Net Debt Issued / (Repaid) -$1.4B -$552.0M -$1.3B $5.6B -$497.0M
Dividends Paid -$589.0M -$682.0M -$796.0M -$883.0M -$885.0M
Stock Buybacks -$1.6B -$993.0M -$62.0M -$4.2B -$2.7B
Net Change in Cash $134.0M -$806.0M $868.0M $2.1B -$625.0M
Growth Trends (YoY %)
Last updated: Aug 25, 2026 11:56pm (28d ago)
Metric 2023 2024 2025 2026
Revenue Growth +7.5% +1.2% -1.9% +0.4%
Gross Profit Growth +4.7% +5.0% +0.1% +3.0%
Operating Income Growth +18.7% -25.0% +24.3% -50.9%
Net Income Growth +35.6% -3.6% +23.2% -61.9%
EBITDA Growth +12.5% -12.3% +14.0% -26.4%
Dividend History (Last 20)
Last updated: Aug 25, 2026 7:37am (28d ago)
Date Dividend Declaration Record Payment
2026-08-14 $0.39
2026-05-15 $0.35
2026-02-13 $0.35
2025-11-14 $0.35
2025-08-15 $0.35
2025-05-15 $0.32
2025-02-14 $0.32
2024-11-15 $0.32
2024-08-15 $0.32
2024-05-14 $0.29
2024-02-14 $0.29
2023-11-14 $0.29
2023-08-14 $0.29
2023-05-12 $0.26
2023-02-14 $0.26
2022-11-14 $0.26
2022-08-12 $0.26
2022-05-12 $0.21
2022-02-14 $0.21
2021-11-12 $0.21
0Company Classification 1Industry Landscape 2Company Momentum 3Forward Projection 4aDCF Valuation 4bEarnings Power Value 4cAnchored PE 4dReverse DCF 4eRevenue-Based DCF 4fAnchored P/S 4gScenario Analysis 4hDividend Discount Model 4iBook Value Analysis 4jInsider Activity 4fCash Flow Quality 4gDebt Maturity Risk 4hMacro Environment 4iSector Intelligence 4jRevenue Confidence 4kSensitivity Analysis 4lSector Demand Cycle 5AI Investigation 5bThesis Evaluation 6Valuation Synthesis
computed not applicable 18 computed · 6 not applicable
Risk : Reward — upside vs downside from this company's own quarters
Computed 2026-09-23 02:03
-0.8 : 1 +1σ upside vs −1σ downside, from this company's own quarterly history
A +1σ run of quarters pays -59%; a −1σ run costs 77%. Ratio -0.8:1 (μ 0.5%, σ 3.0% floored by absolute, 16 pairs).
Older method (repeat-worst-quarter): 3.8 : 1
CaseGrowthMarginFair valuevs price ($58.45)
Bull — recovery +1% 9.2% $237.51 +306%
Base — stabilizes +1% 8.0% $203.76 +249%
Bear — keeps slipping +0% 6.8% $170.95 +192%
Stress — last quarter repeats +1% 0.4% $10.87 -81%
Upside — a +1σ run of quarters (v2) +4% 0.8% $23.71 -59%
Stress — a −1σ run of quarters (v2) -2% 0.5% $13.31 -77%
The next quarters keep the trajectory of the worst recent matched quarter (ending 2025-11-08) — growth stays at 0.7% and margins bend by the same profit-vs-revenue ratio (×0.50). Stress is a trajectory, not a prediction — it answers "what if the ship's current heading simply continues," which history says is the case to respect.
Why this is appearing: this company files quarterly, so its recent trajectory could be measured rather than assumed — the engine matched May 2026 against the same quarter one year earlier and found revenue +2.2% · operating income +6.4% · net income +4.3% year-over-year. That measured heading is what the stress case extends forward. Of those, the stress case extends the worst matched quarter — the one ending Nov 8, 2025 (revenue +0.7%, operating income -286.1% YoY) — not the average. Data measured through May 23, 2026 — this card recalculates automatically when the next quarterly filing is ingested. Companies without quarterly filings (many foreign listings) never show this card: with no measured trajectory, there is nothing honest to repeat.
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for KR — it's generated by the pipeline (market-narrative step).
Growth Outlook
Analyzed 2026-08-26 00:04

The question every valuation on this page silently assumes: is this company likely to grow? Judged forward — the business, its category, the world — against what's already printed.

Holding Kroger's top line is essentially flat while its category grows ~4-5%, but disciplined cost work, private label mix and a shrinking share count keep earnings power roughly intact — a hold-the-line business, not a shrinking one. conf 7/10
Share loss Category growing · Industry revenue is compounding roughly 4.7-4.9% while Kroger's recent YoY is 0.4% and its multi-year revenue CAGR is slightly negative — a persistent -4.4pt gap. Part of that gap is mechanical (fuel price deflation, deliberate store closures and business divestitures suppress reported revenue relative to identical-store performance), but the multi-year record means it cannot all be mix. Kroger is defending, not expanding, its share of the American grocery dollar.
Next 2 quarters
Holding
Identical sales should stay modestly positive on pharmacy and digital, total revenue near flat as store closures and fuel offset, and EPS should again be supported by cost-out plus a smaller share count. Nothing in the data suggests an inflection in either direction over two prints.
↑ above expectations
Year 1
Holding
Full-year shape is flat-to-low-single-digit revenue with identical sales positive, offset by portfolio exits, and EPS growth driven by margin discipline rather than volume. Sector slowdown caps the upside; essential-goods demand floors the downside.
≈ inline with expectations
Years 2–3
Holding
Structurally, earnings power is roughly preserved rather than eroding: the share-loss gap is real and caps growth near zero, but private label mix, retail media, automation savings and a shrinking share count offset volume stagnation. The bar for calling Shrinking — evidence of accelerating volume decline or margin collapse — is not met.
↑ above expectations
The creme: each rung's call measured against what's already printed (vs analyst estimates · vs guidance / FY consensus · vs price-implied growth) — expectations in print are already in the price, so only the variant margin can pay. Hover a rung's chip for the margin read.
Growth drivers
45 Digital, pickup and delivery scaling toward profitability — E-commerce is the one line growing at a double-digit clip inside an otherwise flat store base, and the fulfillment network's fixed costs are increasingly covered — each incremental digital order now carries less dilution than it did two years ago. This is the mechanism that lets identical sales stay positive even as store count is pruned.
51 Cost-out and portfolio pruning converting flat sales into steady EPS — Closing underperforming stores, exiting low-margin ancillary businesses and running a continuous productivity program means gross-to-operating leakage keeps narrowing. This is why the EPS record shows four consecutive beats (+13%, +7%, +16% on positive quarters) against a top line growing 0.4%.
41 Share count reduction amplifying flat operating earnings — Substantial cash returned via repurchase — funded partly by the merger break payment and divestiture proceeds — mechanically lifts per-share growth above enterprise growth for several years. This is arithmetic, not a forecast, and it is the single most reliable positive.
28 Private label and pharmacy mix — Own-brand penetration lifts gross margin per basket and is countercyclical when household budgets tighten; pharmacy script volume (including GLP-1s) adds traffic and revenue. Note the offset: GLP-1 dispensing is high-revenue, low-margin, so it flatters sales more than profit.
Growth risks
63 Structural share loss to Walmart, Costco and hard discounters — The starkest datum in the brief: recent YoY 0.4% vs industry ~4.7%, a -4.4pt gap. Even allowing that fuel deflation and business exits distort the comparison, a multi-year revenue CAGR of -0.8% against a growing category says Kroger is not winning the marginal grocery dollar. Price investment to close that gap costs margin.
38 Sector demand slowdown with a stretched low-income consumer — The category is flagged as entering slowdown (demand score -1), and Kroger over-indexes to value-seeking households exposed to benefit reductions and sticky food-at-home prices. Trade-down helps mix but volume, not price, is the harder variable now.
38 Earnings volatility and a weak reported profit base — Recent earnings YoY of -61.9% and a -31% multi-year earnings CAGR reflect charges, settlements and portfolio actions rather than pure operations — but they show how little cushion exists. Any further legal, impairment or wage-cycle hit lands directly on a low-single-digit operating margin.
30 Capital intensity of defending position — Store remodels, automation and digital fulfillment absorb cash continuously just to hold identical sales flat. Growth in earnings power therefore depends on efficiency compounding faster than the required reinvestment — a narrow path.
Food-at-home spending keeps growing in nominal terms, but the growth is accruing disproportionately to scale discounters and club formats while conventional supermarkets hold flat. Kroger's answer is margin architecture rather than volume: own brands, pharmacy, retail media, automation and buybacks. That answer works as long as unit volumes don't slip, and it is being tested by a slowing sector, a value-stretched low-income shopper, macro headwinds with a 4.7% 10-year rate raising the bar on capex, and tariff/wage cost pressure. The independent structural question — whether AI-mediated or delivery-app-mediated shopping erodes the store's basket control — is real but slow-moving; Kroger's owned fulfillment and loyalty data give it a defensible, if unspectacular, seat. Net: a durable, essential, low-growth utility of a business in a category that is quietly consolidating around scale.
Growth position composite -4
ShrinkingStallingHoldingGrowingAccelerating
50Next 2 quarters · Holding
50Year 1 · Holding
50Years 2–3 · Holding
-4Composite (−100…+100)
A research prediction, not advice. Forward-graded: each rung is scored against the prints that follow it. Not an input to the GEM designation — track record first.
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-08-25 23:55:35
Verdict Fairly valued near $59 on normalized earnings (~$2.7B NI, ~13x P/E) — synthesis $41.61 target over-weights a one-time charge; not a buy, not a short, hold for the 2.4% yield and $3.5B FCF.

The raw numbers tell a less dramatic story than "structurally challenged retailer trapped between Walmart and Amazon." Revenue is essentially flat at $147-150B for four straight years — this is the definition of a mature GDP-tracker, not a business in decline. The real problem is the $1.32B loss in the Nov-2025 quarter, which is what tanked FY2026 net income to $1.02B (vs. $2.67B prior) and inflated the trailing P/E to 38x. Strip that quarter out and the other three quarters annualize to roughly $2.8B in NI — right in line with the $2.16-2.67B run rate of the prior two years. On normalized earnings of ~$2.7B against a $36.2B cap, you get a P/E closer to 13.4x, not 38x. That single charge (almost certainly Albertsons breakup fees and related litigation reserves) is doing enormous damage to every ratio the synthesis engine is anchoring on.

The synthesis verdict of $41.61 signal-adjusted fair value looks mechanically wrong for this reason. EV/EBITDA of 9.8x is not a distressed multiple — it's roughly in line with WMT's historical range and above COST's grocery-only segment. FCF of $3.46B against a $36.2B cap is a 9.6% FCF yield, and FCF CAGR is actually +9.5% even as reported earnings collapsed — which is the tell that the earnings compression is non-cash/one-time. Operating cash flow of $7.31B on $147B revenue is exactly the kind of durable cash machine that anchors a 12-15x normalized multiple, implying fair value of $54-68. The market at $59 is pricing this roughly correctly on normalized earnings, not embedding a 37% narrative premium.

Where I disagree with the model stack: the Market Forces layer calls this "structurally challenged" and "permanently impaired," but the gross margin actually expanded from 21.4% (FY22) to 23.3% (FY26) — that's 190 bps of expansion during the exact period Walmart and Amazon supposedly crushed them. Private label penetration and pharmacy mix are working. The Narrative layer's claim that $58 embeds "belief in merger completion" is stale — the Albertsons deal died in December 2024, and the stock is *higher* now than it was pre-breakup. So the narrative premium theory is falsified by price action. The contrarian case here is actually the bull case: the model consensus is over-indexed on a single ugly quarter and a dead merger narrative, and the balance sheet (debt/equity 2.67x, current ratio 0.80) looks scarier than it is for a company converting $7.3B in operating cash annually. That said, the bear has real ammunition: ROIC of 8.7% is below WACC for a capital-intensive retailer, recent revenue YoY of 0.4% confirms zero organic growth, and the 87% payout ratio is only "safe" if you normalize earnings — on GAAP trailing it's unsustainable. Insider activity is pure vesting noise, tells us nothing.

The careful contrarian argument against my bullish lean: grocery is a share-loss business against Walmart's grocery unit (growing MSD) and Aldi/Costco (growing HSD in food), and Kroger's 0.4% revenue growth in a 3% inflation environment means real volumes are declining ~2-3% annually. That's the slow bleed that eventually shows up in deleverage on fixed costs and margin compression — the 190 bps of gross margin expansion could reverse. Also, $15.88B debt against $5.94B equity with a 0.80 current ratio is not a fortress; a recession that compressed operating margins from 1.3% to 0.5% would be genuinely dangerous. I dissent from the synthesis "overvalued at $41.61" verdict but not from a general caution — this is a fairly-valued mature cash cow, not a value opportunity and not a short. The $41.61 target requires believing the trailing GAAP earnings are the true run rate, which the FCF and prior years contradict.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-08-25 23:55:53
Verdict Fairly valued to slightly overvalued at $59 — acceptable if earnings rebound toward $2.3B+, but fair value looks closer to $50-$55 on current margin pressure.

The number that matters here is not the optically absurd 38x P/E; it is the gap between depressed accounting earnings and still-solid cash generation. Kroger did $147.6 billion of revenue in FY2026, basically flat versus $147.1 billion the year before and still below the $150.0 billion posted in FY2024, so this is not a growth story. But it also produced $7.31 billion of operating cash flow and $3.46 billion of free cash flow after a hefty $3.86 billion of capex. Against a $36.2 billion market cap, that is roughly a 9.6% FCF yield. For a grocer with entrenched scale, that is not expensive. The market cap also sits at just 0.26x sales and EV/revenue of 0.35x. This is a low-margin business, yes, but investors often make the mistake of over-fixating on net income in years when one-off charges swamp the underlying engine.

That said, the underlying engine is not healthy enough to call this cheap outright. Annual operating income fell from $4.13 billion in FY2023 to $3.10 billion in FY2024, rebounded to $3.85 billion in FY2025, then collapsed to $1.89 billion in FY2026. Net income followed the same pattern: $2.24 billion, $2.16 billion, $2.67 billion, then $1.02 billion. Even if part of that decline reflects unusual items, the reported economics weakened materially. The quarterly sequence reinforces that concern: Kroger earned $617 million and $465 million in the comparable 2024 quarters, then $610 million and a startling negative $1.32 billion in 2025’s later quarter. A grocery retailer lives and dies by a few tenths of margin, and annual operating margin at 1.28% leaves no room for strategic mistakes. With debt of $15.9 billion against just $3.3 billion of cash, a current ratio of 0.80, and debt/equity of 2.67x, this is not a balance sheet you want to pair with a structurally deteriorating margin profile.

What stands out to me is that the valuation debate is being framed too dramatically in both directions. The bearish models leaning on earnings are directionally right that the business has lost earnings power, but they overstate the overvaluation because FY2026 earnings are clearly not a clean base for multiple work. The bullish instinct that “0.26x sales means bargain” is also too glib because grocery sales are low quality when net margin is only 0.69% and returns can be crushed by modest wage, shrink, or price investment pressure. Kroger today looks like a steady but ex-growth distributor of food whose normalized earning power is probably much closer to the FY2024-FY2025 band than FY2026 trough, yet whose strategic ceiling remains low. If normalized net income is, say, $2.2-$2.7 billion rather than $1.0 billion, the stock is trading more like 13-16x earnings, which is not demanding for a defensive staple but not obviously cheap for a business with negative three-year revenue CAGR and heavy reinvestment needs.

The strongest pushback to my more balanced-to-slightly-bearish view is the cash flow. A smart bull would say the market is buying $3.46 billion of annual FCF, not $1.02 billion of net income, and they would have a point. They would also note gross profit rose to $34.4 billion in FY2026 from $33.4 billion in FY2025 despite flat sales, implying mix or merchandising resilience, and ROIC near 8.7% is not broken for this sector. If Kroger can hold revenue around $148 billion, sustain gross margin around 23.3%, and restore operating income merely to the $3.0-$3.8 billion range, today’s price could look fine or even modestly cheap. I weigh that less heavily because grocery cash flow can flatter underlying economics when working capital and depreciation support reported FCF while true competitive intensity is rising. In this business, if operating margin settles closer to 1.3% than 2.5%, the multiple should stay capped.

What would change my mind is evidence that FY2026 was a genuine one-off trough rather than the start of a lower-margin era. Specifically, I would want to see quarterly net income return consistently into the $600 million-plus range without large special items, annual operating income recover above $3.0 billion, and free cash flow remain above $3.0 billion without cutting capex below maintenance needs. Conversely, if revenues stay flat around $34 billion a quarter but normalized net margins cannot get back above roughly 1.5%, then even $59 is too high for what is ultimately a capital-intensive, no-growth grocer. As it stands, the stock is not egregiously expensive on cash flow, but it is too expensive to underwrite confidently without proof that FY2026 earnings damage is reversible.

Grok Reading
Independent reading · grok-4.5 · generated 2026-08-25 23:56:22
Verdict Overvalued at $59; normalized grocery economics and failed merger support closer to $42–48

The numbers on Kroger describe a mature grocery franchise that has stopped growing and is bleeding operating leverage. Revenue is effectively flat across the cycle—$147.64B in the latest annual period versus $147.12B the year before and $150.04B the year before that—while the top-line CAGR sits at –0.8%. What has changed is profitability: operating income collapsed from $3.85B to $1.89B, net income from $2.67B to $1.02B, and the November 2025 quarter alone printed a $1.32B loss that dragged the trailing net margin to 0.7%. That single distorted year is why the reported P/E prints at 38x; strip out the hit and you are looking at something closer to the mid-teens on a $2.2–2.7B normalized earnings base, which is still rich for a zero-growth food retailer trapped between Walmart’s scale and Amazon’s logistics. Free cash flow of $3.46B on $7.31B of operating cash remains the bright spot and is what keeps the equity from looking broken, but capex of $3.86B shows how capital-intensive the model stays even after store rationalization talk.

Balance-sheet optics reinforce the structural bind rather than relieve it. Total debt of $15.88B against only $3.33B of cash and $5.94B of equity produces a 2.67 debt-to-equity ratio and a current ratio of 0.80; the failed Albertsons combination removed the principal path to scale without lightening the leverage left behind. Gross margin held near 23%, yet operating margin compressed to 1.3%—well below the 2–2.8% band of prior years—so the productivity and private-label narrative has not yet shown up in the P&L. At $59 the stock trades at 0.26x sales and roughly 10x trailing FCF on equity value (closer to 14x on enterprise value), multiples that only work if margins re-expand and the market re-rates Kroger as a higher-quality compounder. The data do not yet support that escape.

I therefore read the shares as modestly overvalued: a defensive cash generator priced for a transformation that the income statement has so far refused to confirm. The valuation-synthesis fair-value band around the low-to-mid $40s is directionally right once you refuse to capitalize a depressed earnings year at a growth multiple; $59 embeds too much credit for an unproven mix shift and a merger that is already dead.

The strongest counter-argument is the cash-flow floor and the distorted multiple itself. A $36B market cap against $3.5B of recurring FCF and a 2.4% dividend yield gives downside support that pure P/E screens miss, and the 38x headline multiple is mechanically inflated by the one-time loss quarter rather than by exuberant expectations alone. On a mid-cycle $2.4B net-income assumption the forward multiple compresses into the low-to-mid teens—historically unremarkable for grocery—and same-store stickiness plus private-label penetration could still grind modest margin recovery without any heroic platform story. A skeptic of the bear case would also note that EV/EBITDA near 9.8x is not extreme versus staples peers and that revenue confidence remains intact at the quarterly level. I weigh those points as real supports against a collapse, not as justification for paying $59 today; they argue for a higher floor than a deep-value screen implies, but they do not erase flat sales, failed M&A optionality, and still-compressed operating returns.

Margin proof is the clearest falsifier. Two consecutive quarters of operating margin back above 2.0% with stable or rising identical-store sales, or a credible alternative scale transaction that does not reload the balance sheet, would force a re-rating toward fair value and flip me. Conversely, another sub-1.5% operating-margin print or an FCF drop below $2.5B would confirm the structural-squeeze thesis and push the stock toward the low-$40s composite already flagged by the models.

Big-3 Panel — where each AI stands
Each AI above independently stated a direction (undervalued, fairly valued, or overvalued) and how strongly it believes it (conviction, 0–5). We combine those into a Bull-Bear Index on a 0–10 scale: 5 is neutral, 10 is maximum bullish (undervalued at full conviction), 0 is maximum bearish. We compute the score ourselves with the same arithmetic for every seat — the models never grade their own bullishness — so the three are directly comparable. Δ shows how far each seat sits from the panel average of 4.0; a large Δ marks the dissenting voice, usually the one worth reading.
Claude claude-opus-4-7 5.0
fairly valued · conviction 3/5 · Δ +1.0 vs panel · self: 5.0
GPT gpt-5.4 5.0
fairly valued · conviction 3/5 · Δ +1.0 vs panel · self: 4.0
Grok grok-4.5 2.0
overvalued · conviction 3/5 · Δ -2.0 vs panel · self: 3.0
Advanced Analysis Forensic deep-dive · separate lenses
Separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), and General Sentiment (how macro + narrative are pushing it), kept deliberately apart · 2026-08-26 00:06:48
Delvantic - Cairn AI
Quality name, rich price - pass and set a bid 7/10
Solid grocer at a full-to-rich price with a mild narrative tailwind - I want it in the mid-$40s, not here at $58.
The cruxWhether the 2026 earnings collapse (OpM 1.3%, NI halved) is clean Albertsons-termination noise or genuine operating erosion in a thin-margin, levered model.
Forensic checks Derived mechanically from KR's filed financials — not from the AI lenses
Liquidity & RunwaySelf-Funding
DilutionShare Count Shrinking
Earnings QualityHigh Earnings Quality
The four lensesswitch a tab for its full read — score + evidence
Company Quality
+14
Solid
edge √Σ 113 · risk √Σ 98 · conf 7/10

Kroger is a mature, self-funding operator: revenue has ticked from $137.9B (2022) to $147.6B (2026) with gross margin quietly expanding from 22.0% to 23.3%, and free cash flow averaging roughly $2.6B/yr with a strong $3.46B in the latest year. Earnings quality checks are clean - OCF/NI of 3.65x, accruals -8.3% of assets, Beneish M -3.1, and Altman Z of 4.3 (safe) - so the reported profits look real. Diluted shares fell from 754M to 655M (-3.5% CAGR) with buybacks at 1065% of SBC, meaning per-share value is genuinely being concentrated rather than leaked to comp. The concerns are structural to the model rather than accounting-driven. Operating margin is thin and choppy (2.5, 2.8, 2.1, 2.6, 1.3%), and the latest year shows a sharp drop to 1.3% OpM with net income collapsing to $1.02B from $2.67B - a material earnings step-down that needs explanation (likely Albertsons deal termination charges, but that must be verified). Net debt of ~$12.5B against $3.3B liquid cash means the balance sheet is a constraint, not a cushion; grocery is a razor-thin, competitive business (Walmart, Costco, Amazon, Aldi) where a bad year can quickly compress the FCF that funds the buyback. Insider tape is neutral-to-mildly-negative: zero open-market buys, one $1.8M sale by Cosset, rest are routine awards and tax withholdings. Nothing screams distress, nothing screams conviction - consistent with a mature earner running its playbook.

Strengths 4
m70
Clean earnings quality
OCF/NI 3.65x, accruals -8.3% of assets, Beneish M -3.1, Altman Z 4.3 - mechanical forensic checks all benign, so reported profit is backed by cash.
m60
Per-share concentration
Diluted shares reduced from 754M to 655M over 5 years (-3.5% CAGR) with buyback/SBC ratio of 1065%; SBC only 0.1% of revenue, so comp isn't leaking value.
m55
Consistent FCF generation
FCF of $3.58B, $1.42B, $2.88B, $1.78B, $3.46B across the five years - lumpy but reliably positive and sufficient to self-fund capex, dividend, and buyback.
m35
Gross margin creep
GM expanded from 22.0% (2022) to 23.3% (2026) despite inflationary pressure - suggests private label mix and Kroger Precision Marketing (alt-profit) contributing.
Concerns 4
m65
Latest-year operating collapse
OpM dropped to 1.3% from 2.6% and net income halved to $1.02B from $2.67B in 2026 - a large step-down that could reflect Albertsons termination fees/legal or a genuine operating deterioration; needs identification.
m55
Net debt of $12.5B
Balance sheet is levered with only $3.3B liquid vs $12.5B net debt; in a thin-margin industry this limits flexibility if a downcycle hits FCF.
m45
Structurally thin margins
OpM oscillates 1.3-2.8%; small cost or price shocks translate directly into large earnings swings, and competitive intensity (Walmart, Costco, Aldi, Amazon) caps pricing power.
m20
No insider conviction buying
Zero open-market P buys in the tape; one $1.8M S sale by Cosset. Not alarming for a mature company but no positive signal either.
This is a textbook mature earner running its playbook well: no accounting drama, per-share value being concentrated by real buybacks, FCF durable enough to fund itself. But it's not a fortress - grocery is thin, competitive, and Kroger runs with meaningful leverage. The 2026 earnings drop is the thing that nags me; if it's a clean one-time Albertsons charge the business is fine, if it's operating erosion the whole thin-margin/levered profile gets less forgiving quickly. I grade the business Solid - a functioning, well-run defensive incumbent, not a compounding standout.
Verify before trusting this (5)
  • Cause of 2026 operating margin drop to 1.3% and net income falling to $1.02B - is this Albertsons merger termination cost, litigation, or operating deterioration?
  • Composition and maturity ladder of the ~$12.5B net debt position; interest coverage and covenant headroom
  • Alternative-profit (KPM media, financial services) contribution to gross margin expansion - real durable driver or one-time?
  • Same-store sales trend and unit-volume vs price trajectory to confirm whether real demand is intact
  • Post-Albertsons strategic capital allocation plan - is buyback pace sustainable at current FCF?
Valuation / Mispricing
-68
Rich
edge √Σ 20 · risk √Σ 102 · conf 6/10
price $58.45 vs deserved ~$50 (composite $52.23, anchored-PE $41.68) - roughly 12-29% overpaid, no margin of safety. attractive below $46.00

Price is $58.45 vs a composite FV of $52.23 and a signal-adjusted FV of $41.61, implying -11% to -29% downside on the synthesis. The three methods disagree sharply: DCF says $70.54 (relies on multi-year FCF durability I'm skeptical of in thin-margin grocery), EPV floor is $26.15 (a bear-case sanity check, not a target), and anchored-PE lands at $41.68 - the anchored multiple is the most defensible read for a mature, low-growth grocer and it says the stock is ~29% rich. Earnings quality is clean (no haircut needed), which is why I won't lean on the EPV floor. Deserved value for a Solid-but-not-fortress grocer with thin margins, real leverage, and a nagging 2026 earnings drop probably sits in the high-$40s to low-$50s - roughly the composite. That means today's price already bakes in successful execution of the pharmacy/private-label/AI transformation the bulls describe. If any of that slips, or if the 2026 dip turns out to be operating rather than one-time Albertsons noise, the multiple compresses fast. Not a short, but not a value setup either - you're paying for the turnaround before it's proven.

Cheap signals 1
m20
Clean earnings quality
High earnings-quality score means no haircut to deserved value; buybacks are real and per-share value concentration is genuine, which supports the composite rather than the EPV floor.
Rich / priced-in 4
m62
Price above composite FV
$58.45 vs composite $52.23 = ~12% premium; signal-adjusted $41.61 implies -29%. No method except the DCF supports today's price.
m58
Anchored-PE says $41.68
For a mature grocer, the anchored-multiple read is the most defensible - it implies ~29% downside and suggests the market is capitalizing turnaround optimism into a normalized multiple.
m45
DCF is the outlier at $70.54
A DCF ~35% above the anchored-PE in a thin-margin, competitive grocery business almost certainly leans on optimistic terminal FCF - I discount it heavily rather than average it in equally.
m35
Turnaround already in the price
Bull case requires pharmacy/private-label margin lift and AI-driven productivity to actually land; at $58 the market is paying for that outcome, not offering it at a discount.
I don't see a mispricing here worth acting on - if anything the stock is modestly rich to a fair read of the business. The DCF at $70 is doing too much work; strip it out and the deserved value clusters in the mid-$40s to low-$50s, which is below today's $58. This is a good company at a full-to-slightly-stretched price, and I need it in the mid-$40s before the risk/reward tilts my way. Fairly-valued-leaning-rich is my call.
Verify before trusting this (4)
  • Is the 2026 earnings step-down a one-time Albertsons-related charge or operating deterioration - segment detail in next 10-K/transcript
  • Pharmacy and private-label gross margin trajectory vs prior year
  • Buyback pace and net leverage post-Albertsons resolution
  • Digital/AI-driven same-store productivity metrics management is willing to disclose
General Sentiment
+5
Tailwind
tail √Σ 55 · head √Σ 50 · conf 6/10

The tape is mildly risk-on and KR's 0.41 beta means broad macro cross-currents barely register - higher rates and a stretched market PE are background noise for a defensive grocer, not an active press. What matters for this name is the narrative, and right now the narrative is getting a small, favorable jolt: the nationwide Instacart rollout combining groceries and prescriptions across 2,200+ pharmacies is exactly the 'disciplined digital pivot without Amazon-style burn' story bulls have been selling, and it landed in headlines this week with an upside-framed 17% target piece attached. That is the kind of news flow that reinforces the turnaround archetype rather than challenges it. Cross-currents are real but modest. Walmart's post-earnings selloff and price-war spend hangs over the whole grocery cohort as a reminder that margin pressure is structural, and the Albertsons merger overhang remains the swing factor no one can price. Narrative intensity is 'strong' but durability only 'moderate' and cult is low - meaning this is a story stocks lean on but do not levitate on, so the push here is a genuine crosswind, not a mania. Net: a mild tailwind driven by fresh, on-narrative news in a calm tape, with the merger uncertainty capping how far sentiment can run.

Tailwinds 3
m45
Instacart Rx+grocery rollout feeds the turnaround narrative
Multiple outlets this week framed the nationwide combined-delivery launch as evidence Kroger can execute an Amazon-style digital pivot without the burn - directly reinforcing the bull archetype and drawing upside-target coverage.
m25
Low beta shrugs off macro headwinds
With beta 0.41 and defensive-sector status, the higher-rates / stretched-PE macro press that would maul a high-beta story stock barely lands here; the risk-on tilt in the tape is a small net positive.
m20
Pharmacy pilot news flow (Promino / GLP-1)
Secondary pharmacy-partnership headlines quietly reinforce the higher-margin-pharmacy leg of the bull story, keeping the news tape on-narrative rather than mixed.
Headwinds 2
m40
Albertsons merger overhang caps sentiment
The narrative explicitly embeds merger completion and synergies; regulatory uncertainty keeps a lid on how far bulls will press the story until there is clarity, and any bad headline could snap the tape.
m30
WMT price-war readacross to the grocery cohort
Walmart's post-earnings selloff despite a beat-and-raise signals the market is skittish about grocery margin economics broadly - a mild sympathy drag on KR even though its story is different.
Net leans tailwind but not strongly. This is a low-beta defensive with a fresh, on-narrative news catalyst (Instacart Rx+grocery) landing into a calm risk-on tape - a genuine ordinary crosswind pushing up, not a mania. The Albertsons overhang and WMT-driven grocery-margin anxiety keep it from being a Strong Tailwind. If the merger resolves cleanly, this flips to a stronger push; if it breaks, sentiment snaps hard the other way.
Verify before trusting this (4)
  • Any DOJ/FTC or state-AG update on the Albertsons merger - the single biggest sentiment swing factor
  • Sell-side target revisions in the wake of the Instacart rollout (analyst tone catching up to the story)
  • Whether WMT's price-war commentary triggers KR guidance concerns on the next print
  • Digital sales / delivery attach-rate metrics that would validate or crack the omnichannel narrative
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
Growth Outlook
-4
Holding
edge √Σ 84 · risk √Σ 88 · conf 7/10

Food-at-home spending keeps growing in nominal terms, but the growth is accruing disproportionately to scale discounters and club formats while conventional supermarkets hold flat. Kroger's answer is margin architecture rather than volume: own brands, pharmacy, retail media, automation and buybacks. That answer works as long as unit volumes don't slip, and it is being tested by a slowing sector, a value-stretched low-income shopper, macro headwinds with a 4.7% 10-year rate raising the bar on capex, and tariff/wage cost pressure. The independent structural question — whether AI-mediated or delivery-app-mediated shopping erodes the store's basket control — is real but slow-moving; Kroger's owned fulfillment and loyalty data give it a defensible, if unspectacular, seat. Net: a durable, essential, low-growth utility of a business in a category that is quietly consolidating around scale.

Growth drivers 4
m45
Digital, pickup and delivery scaling toward profitability
E-commerce is the one line growing at a double-digit clip inside an otherwise flat store base, and the fulfillment network's fixed costs are increasingly covered — each incremental digital order now carries less dilution than it did two years ago. This is the mechanism that lets identical sales stay positive even as store count is pruned.
m51
Cost-out and portfolio pruning converting flat sales into steady EPS
Closing underperforming stores, exiting low-margin ancillary businesses and running a continuous productivity program means gross-to-operating leakage keeps narrowing. This is why the EPS record shows four consecutive beats (+13%, +7%, +16% on positive quarters) against a top line growing 0.4%.
m41
Share count reduction amplifying flat operating earnings
Substantial cash returned via repurchase — funded partly by the merger break payment and divestiture proceeds — mechanically lifts per-share growth above enterprise growth for several years. This is arithmetic, not a forecast, and it is the single most reliable positive.
m28
Private label and pharmacy mix
Own-brand penetration lifts gross margin per basket and is countercyclical when household budgets tighten; pharmacy script volume (including GLP-1s) adds traffic and revenue. Note the offset: GLP-1 dispensing is high-revenue, low-margin, so it flatters sales more than profit.
Growth risks 4
m63
Structural share loss to Walmart, Costco and hard discounters
The starkest datum in the brief: recent YoY 0.4% vs industry ~4.7%, a -4.4pt gap. Even allowing that fuel deflation and business exits distort the comparison, a multi-year revenue CAGR of -0.8% against a growing category says Kroger is not winning the marginal grocery dollar. Price investment to close that gap costs margin.
m38
Sector demand slowdown with a stretched low-income consumer
The category is flagged as entering slowdown (demand score -1), and Kroger over-indexes to value-seeking households exposed to benefit reductions and sticky food-at-home prices. Trade-down helps mix but volume, not price, is the harder variable now.
m38
Earnings volatility and a weak reported profit base
Recent earnings YoY of -61.9% and a -31% multi-year earnings CAGR reflect charges, settlements and portfolio actions rather than pure operations — but they show how little cushion exists. Any further legal, impairment or wage-cycle hit lands directly on a low-single-digit operating margin.
m30
Capital intensity of defending position
Store remodels, automation and digital fulfillment absorb cash continuously just to hold identical sales flat. Growth in earnings power therefore depends on efficiency compounding faster than the required reinvestment — a narrow path.
vs expectations: ~6m above · 1y inline · 2-3y above
The forward growth verdict — is the business itself likely to grow (next 2 quarters / year 1 / years 2–3), judged against its category and against printed expectations. The full horizon ladder + creme renders on the Growth Outlook card above. Not a call on the price (Valuation owns that) or the tape (Sentiment owns that).
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), General Sentiment (non-fundamental macro/narrative pressure), and Growth Outlook (the forward growth verdict). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Price Prediction
About flat +3.7% v0.6.0 View full prediction →

When we made this prediction on Aug 26, 2026, KR was $58.61. We expect it to be $60.80 by Feb 2027, and we consider it great value under $46.00. This is an early model (v0.6.0) — the direction is more reliable than the exact price. Made Aug 26, 2026.

Price when predicted$58.61
Our estimate for Feb 2027$60.80+3.7%
Great value below$46.00
Price history shown (6 Months)

Blue is our prediction, starting the day we made it. Grey is a slower route to the same place — the same destination, taking longer. Black is the actual price, so you can see how we are doing.

Community AI Feedback
No community reviews yet for KR. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
v1.1.676 · abbe4534 · 2026-09-22 23:17:29