investorscraft@gmail.com

Intrinsic Value of Kontoor Brands, Inc. (KTB)

Previous Close$67.60
Intrinsic Value
Upside potential
Previous Close
$67.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kontoor Brands, Inc. operates as a global lifestyle apparel company, specializing in denim and casual wear under its well-known brands, Wrangler and Lee. The company generates revenue through wholesale distribution, direct-to-consumer channels, and e-commerce, catering to a broad demographic across North America, Europe, and Asia-Pacific. Kontoor leverages its heritage brands to maintain a competitive edge in the fragmented apparel market, focusing on quality, durability, and timeless style to differentiate itself from fast-fashion competitors. Its market position is reinforced by strategic partnerships with retailers and a growing digital presence, which supports brand loyalty and recurring revenue streams. The company operates in a highly competitive sector but benefits from strong brand recognition and a diversified supply chain that mitigates regional risks. Kontoor’s emphasis on sustainable practices and innovation in fabric technology further enhances its appeal to environmentally conscious consumers.

Revenue Profitability And Efficiency

Kontoor Brands reported revenue of $2.61 billion for FY 2024, with net income of $245.8 million, reflecting a net margin of approximately 9.4%. The company demonstrated solid operational efficiency, generating $368.2 million in operating cash flow. With no reported capital expenditures for the period, Kontoor maintained strong cash conversion, underscoring its ability to monetize its product lines effectively without significant reinvestment needs.

Earnings Power And Capital Efficiency

Kontoor’s diluted EPS of $4.36 highlights its earnings power, supported by disciplined cost management and a lean operational structure. The company’s capital efficiency is evident in its ability to sustain profitability while managing a moderate debt load. Its focus on high-margin direct-to-consumer sales and wholesale partnerships ensures consistent cash flow generation, reinforcing its financial stability.

Balance Sheet And Financial Health

Kontoor’s balance sheet remains robust, with $334.1 million in cash and equivalents against total debt of $791.2 million, indicating a manageable leverage position. The company’s liquidity position is healthy, supported by strong operating cash flow. This financial flexibility allows Kontoor to invest in growth initiatives while maintaining shareholder returns through dividends.

Growth Trends And Dividend Policy

Kontoor has demonstrated steady revenue growth, driven by brand strength and e-commerce expansion. The company’s dividend policy is shareholder-friendly, with a dividend per share of $2.04, reflecting a commitment to returning capital. Future growth may hinge on international expansion and digital sales, though the apparel market’s cyclicality poses inherent risks.

Valuation And Market Expectations

Kontoor’s valuation reflects its stable earnings and brand equity, trading at a P/E ratio derived from its $4.36 EPS. Market expectations likely factor in its ability to sustain margins amid inflationary pressures and shifting consumer preferences. The company’s focus on operational efficiency and debt management positions it well for long-term value creation.

Strategic Advantages And Outlook

Kontoor’s strategic advantages include its iconic brands, diversified distribution, and commitment to sustainability. The outlook remains cautiously optimistic, with growth opportunities in digital channels and international markets. However, competitive pressures and macroeconomic uncertainties could impact performance. The company’s ability to adapt to trends while maintaining cost discipline will be critical to its future success.

Sources

10-K filing, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount