As of 2024-12-15, the Intrinsic Value of Kontoor Brands Inc (KTB) is
111.36 USD. This KTB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 88.86 USD, the upside of Kontoor Brands Inc is
25.30%.
The range of the Intrinsic Value is 81.42 - 176.39 USD
111.36 USD
Intrinsic Value
KTB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
81.42 - 176.39 |
111.36 |
25.3% |
| DCF (Growth 10y) |
90.87 - 181.49 |
119.66 |
34.7% |
| DCF (EBITDA 5y) |
80.98 - 97.72 |
89.30 |
0.5% |
| DCF (EBITDA 10y) |
92.71 - 115.49 |
103.66 |
16.7% |
| Fair Value |
104.05 - 104.05 |
104.05 |
17.10% |
| P/E |
77.83 - 94.08 |
86.61 |
-2.5% |
| EV/EBITDA |
63.91 - 88.32 |
75.84 |
-14.7% |
| EPV |
42.98 - 55.63 |
49.30 |
-44.5% |
| DDM - Stable |
40.78 - 107.39 |
74.08 |
-16.6% |
| DDM - Multi |
61.39 - 120.41 |
80.78 |
-9.1% |
KTB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,899.74 |
| Beta |
0.83 |
| Outstanding shares (mil) |
55.14 |
| Enterprise Value (mil) |
5,375.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.81% |
| Cost of Debt |
4.48% |
| WACC |
8.09% |