As of 2025-07-15, the Intrinsic Value of Kontoor Brands Inc (KTB) is 74.01 USD. This KTB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.52 USD, the upside of Kontoor Brands Inc is 11.30%.
The range of the Intrinsic Value is 54.59 - 115.60 USD
Based on its market price of 66.52 USD and our intrinsic valuation, Kontoor Brands Inc (KTB) is undervalued by 11.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.59 - 115.60 | 74.01 | 11.3% |
| DCF (Growth 10y) | 57.89 - 112.98 | 75.61 | 13.7% |
| DCF (EBITDA 5y) | 52.64 - 59.72 | 56.51 | -15.1% |
| DCF (EBITDA 10y) | 56.10 - 67.09 | 61.64 | -7.3% |
| Fair Value | 103.12 - 103.12 | 103.12 | 55.02% |
| P/E | 70.95 - 96.75 | 86.56 | 30.1% |
| EV/EBITDA | 56.03 - 81.63 | 68.80 | 3.4% |
| EPV | 47.80 - 62.83 | 55.32 | -16.8% |
| DDM - Stable | 32.94 - 85.19 | 59.06 | -11.2% |
| DDM - Multi | 41.66 - 79.63 | 54.30 | -18.4% |
| Market Cap (mil) | 3,695.85 |
| Beta | 1.00 |
| Outstanding shares (mil) | 55.56 |
| Enterprise Value (mil) | 4,074.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.56% |
| Cost of Debt | 4.49% |
| WACC | 8.59% |