KTB - NYSE

Kontoor Brands, Inc.

Kontoor Brands, Inc.

KTBยทNYSE

$68.15

+1.3%
Consumer CyclicalApparel - Manufacturers

Kontoor Brands, Inc., a lifestyle apparel company, designs, manufactures, procures, markets, and distributes denim, apparel, and accessories under the Wrangler, Lee, and Rock & Republic brands in the United States and internationally. It operates through two segments, Wrangler and Lee. The company sells its products primarily through mass merchants, specialty stores, mid-tier and traditional department stores, company-operated stores, and online. As of January 1, 2022, it operated 80 retail stores across the Americas, Europe, the Middle East, Africa, and the Asia-Pacific regions. The company was incorporated in 2018 and is headquartered in Greensboro, North Carolina.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$3.77B
EPS4.1000
P/E Ratio16.62
Earnings Date07/30/2026
Kontoor Brands, Inc.

Kontoor Brands, Inc. Fair Value Envelope

KTB ยท NYSE

Our analysis suggests that KTB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $68.15, this represents a potential HIDDEN relative to our calculated worth for Kontoor Brands, Inc..

HIDDEN
Intrinsic Value
Current Price: $68.15

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$744.9B
+ Cash & Equivalents$108.4M
Firm Value$745.0B
- Debt$1.3B
Equity Value$743.7B
/ Shares Outstanding55,581,928B
DCF Value$13.4K
UNDERVALUED BY 19533%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$962.4M
$1.6B
$2.6B
$4.2B
$6.9B
$11.3B
$18.5B
$30.4B
$49.7B
$81.4B
Maintenance CapEx
-$6.9M
-$11.3M
-$18.5M
-$30.3M
-$49.5M
-$81.1M
-$132.8M
-$217.5M
-$356.1M
-$583.2M
Owner Earnings
$955.5M
$1.6B
$2.6B
$4.2B
$6.9B
$11.2B
$18.4B
$30.2B
$49.4B
$80.8B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$884.7M
$1.3B
$2.0B
$3.1B
$4.7B
$7.1B
$10.7B
$16.3B
$24.7B
$37.4B
Terminal Value represents 85.5% of Enterprise Value

Related Guides

Blog Categories

Continue your KTB research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.