What is Kontoor Brands, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Kontoor Brands, Inc.'s reported free cash flow gives $154.66 per share. The share price was $65.37 on September 25, 2026, 58% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.5% | 10.0% | $89.05 | +36% |
| Base | 8.5% | 9.0% | $154.66 | +137% |
| Bull | 13.5% | 8.0% | $285.49 | +337% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $203.73 | $218.79 | $237.20 | $260.21 | $289.79 |
| 8.0% | $167.06 | $176.82 | $188.36 | $202.21 | $219.14 |
| 9.0% | $140.28 | $146.96 | $154.66 | $163.65 | $174.28 |
| 10.0% | $119.91 | $124.66 | $130.04 | $136.19 | $143.29 |
| 11.0% | $103.91 | $107.39 | $111.28 | $115.66 | $120.62 |
Where the presets come from
Base: years 1 to 5 grow at Kontoor Brands, Inc.'s revenue growth rate over the last 5 fiscal years (8.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions