KTB
Kontoor Brands Inc
Price:  
71.22 
USD
Volume:  
528,293.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KTB WACC - Weighted Average Cost of Capital

The WACC of Kontoor Brands Inc (KTB) is 8.1%.

The Cost of Equity of Kontoor Brands Inc (KTB) is 8.90%.
The Cost of Debt of Kontoor Brands Inc (KTB) is 4.50%.

Range Selected
Cost of equity 7.80% - 10.00% 8.90%
Tax rate 17.20% - 19.10% 18.15%
Cost of debt 4.20% - 4.80% 4.50%
WACC 7.1% - 9.0% 8.1%
WACC

KTB WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.86 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.00%
Tax rate 17.20% 19.10%
Debt/Equity ratio 0.18 0.18
Cost of debt 4.20% 4.80%
After-tax WACC 7.1% 9.0%
Selected WACC 8.1%

KTB's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for KTB:

cost_of_equity (8.90%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.86) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.