|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 78.02 USD | -0.06% |
|
-0.89% | +10.69% |
| 06-30 | RBC Trims Price Target on Knife River to $107 From $109, Keeps Outperform Rating | MT |
| 06-29 | Knife River Corporation(NYSE:KNF) dropped from Russell 2000 Growth-Defensive Index | CI |
Company Valuation: Knife River Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,744 | 5,754 | 3,986 | 4,430 | - | - |
| Change | - | 53.71% | -30.72% | 11.14% | - | - |
| Enterprise Value (EV) 1 | 3,744 | 6,150 | 5,028 | 5,579 | 5,409 | 5,119 |
| Change | - | 64.29% | -18.24% | 10.95% | -3.05% | -5.37% |
| P/E | 20.5x | 28.6x | 25.5x | 23.6x | 20.8x | 19.5x |
| PBR | 2.96x | - | 2.43x | 2.42x | 2.19x | 1.96x |
| PEG | -0.2x | 2.89x | -1.1x | 1.2x | 1.5x | 3.02x |
| Capitalization / Revenue | 1.32x | 1.98x | 1.27x | 1.29x | 1.22x | 1.15x |
| EV / Revenue | 1.32x | 2.12x | 1.6x | 1.62x | 1.49x | 1.33x |
| EV / EBITDA | 8.66x | 13.3x | 10.1x | 10.1x | 8.98x | 8.02x |
| EV / EBIT | 12.6x | 19.5x | 17.6x | 16.7x | 14.8x | 13x |
| EV / FCF | - | 41x | -72.2x | -59.4x | 80.7x | -78.7x |
| FCF Yield | - | 2.44% | -1.38% | -1.68% | 1.24% | -1.27% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 3.23 | 3.55 | 2.76 | 3.304 | 3.761 | 4.004 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,830 | 2,899 | 3,146 | 3,435 | 3,619 | 3,844 |
| EBITDA 1 | 432.4 | 463 | 496.5 | 554.3 | 602.6 | 638.4 |
| EBIT 1 | 296.4 | 316.2 | 285.8 | 333.2 | 366.3 | 394.7 |
| Net income 1 | 182.9 | 201.7 | 157.1 | 187.5 | 213.6 | 224.7 |
| Net Debt 1 | - | 396.3 | 1,042 | 1,149 | 978.7 | 688.4 |
| Reference price 2 | 66.18 | 101.64 | 70.35 | 78.06 | 78.06 | 78.06 |
| Nbr of stocks (in thousands) | 56,566 | 56,613 | 56,664 | 56,754 | - | - |
| Announcement Date | 2/15/24 A | 2/13/25 A | 2/17/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.62x | 1.62x | 10.06x | -.--% | 4.43B | |
| 16.93x | 2.01x | 9.61x | 1.57% | 66.73B | |
| 30.79x | 4.89x | 16.16x | 0.75% | 36.29B | |
| 35.55x | 3.66x | 18.76x | 0.94% | 36.19B | |
| 13.15x | 1.57x | 7.19x | 2.31% | 33.63B | |
| 29.57x | 5.34x | 15.69x | 0.62% | 33.6B | |
| 18.63x | 2.47x | 9.45x | 1.3% | 27.27B | |
| 21.36x | 6.27x | 13.61x | 2.04% | 21.89B | |
| 81.59x | 4.45x | 83.53x | 0.32% | 21.76B | |
| 11.72x | 1.31x | 6.45x | 0.83% | 17.54B | |
| Average | 28.29x | 3.36x | 19.05x | 1.07% | 29.93B | |
| Weighted average by Cap. | 26.83x | 3.37x | 17.39x | 1.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- KNF Stock
- Valuation Knife River Corporation
Select your edition
All financial news and data tailored to specific country editions
