/
DCF Valuation
Base-case fair value
$116.21
Intrinsic $154.95 · 25% MOS
Base-case summary
Our base-case DCF for Kontoor Brands, Inc. (KTB) projects 10 years of free cash flow growth at 7.9% for years 1–5 and 4.0% for years 6–10, anchored to 7.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $400M in trailing free cash flow, this produces an intrinsic value of $154.95 per share. A 25% safety margin gives a fair value of $116.21.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$400M
Cash & equivalents
$56M
Total debt
$1.3B
Shares outstanding
56M