D - 9 - Kroger and Albertsons
D - 9 - Kroger and Albertsons
A GOOD MATCH?
Group 9
Case Objective
• Estimate Albertsons' implicit stock price at the time of the merger announcement using a
Discounted Cash Flow (DCF) valuation to determine if it was undervalued or overvalued at the time
of the merger announcement.
• To assess whether Kroger could afford to divest more stores than the originally planned 100 and 375
stores.
• Assess financial synergies
• To determine the strategies that would be effective for Kroger and Albertson to win over all
stakeholders
Median values of the metrics have been taken to make projections (Exhibit 6)
Albertsons’ intrinsic stock price is $56.22 per share which is higher than both the pre-merger price of
$25.67 and the offered price of $34.10, indicating that Albertsons was undervalued at the time of the
merger announcement.
Industry Market Share Analysis (Exhibit 1)
The U.S. grocery industry is highly concentrated, with a few key players dominating the market:
Walmart has a 25% market share, followed by Kroger at 7%. The merger between Kroger and Albertsons
would result in a combined market share of more than 10%. This enhanced scale would allow Kroger to
negotiate better supplier deals, optimize distribution channels, and invest in digital transformation to
compete more effectively with Walmart and Amazon.
Historical Revenue Growth (Exhibit 2)
• Kroger’s revenue has grown at a CAGR of ~4.2% (2018-2022), driven by strategic acquisitions and
digital expansion.
• Albertsons’ revenue growth was slower (~3.1% CAGR) due to operational inefficiencies and higher
debt.
• The combined company would generate ~$209.8 billion in annual revenue, strengthening its ability
to invest in automation, digital retail, and private-label product expansion.
Financial Synergies and Cost Savings
The merger is expected to create significant cost synergies, estimated at $1 billion per year. These cost
savings would primarily come from economies of scale, reduction in cost of debt due to improvement in
rating, efficiency in sourcing of goods, enhanced technology, more effective manufacturing and lower
general and administrative costs.
Is Kroger Financially Strong Enough to Support the Merger?
The Debt to EBITDA ratio decreased from 3.5x (2020) to 2.7x (2022), indicating strong debt management.
Debt to assets and current ratio is stable. The Liquidity position is strong as well, but additional store
divestitures could impact post-merger cash flows. Thus, Kroger has the financial capacity to support the
merger but needed to carefully manage post-merger integration costs.
Financial Ratio Analysis: Kroger vs. Albertsons (Exhibit 4 & 5)
Key Strengths & Weaknesses
Disadvantages
• Regulatory Scrutiny because of the antitrust concerns from FTC and lawsuits.
• Integration Challenges such as in merging supply chains, operations, and culture.
• Increased debt burden from acquisition financing.
• Concerns over job losses and price increases has resulted in opposition from the Public and the
Labour