|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 74.60 USD | -2.13% |
|
-3.07% | +6.99% |
| 06-30 | RBC Trims Price Target on Knife River to $107 From $109, Keeps Outperform Rating | MT |
| 06-29 | Knife River Corporation(NYSE:KNF) dropped from Russell 2000 Growth-Defensive Index | CI |
Company Valuation: Knife River Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,744 | 5,754 | 3,986 | 4,326 | - | - |
| Change | - | 53.71% | -30.72% | 8.52% | - | - |
| Enterprise Value (EV) 1 | 3,744 | 6,150 | 5,028 | 5,475 | 5,304 | 5,014 |
| Change | - | 64.29% | -18.24% | 8.87% | -3.11% | -5.47% |
| P/E | 20.5x | 28.6x | 25.5x | 23.1x | 20.3x | 19x |
| PBR | 2.96x | - | 2.43x | 2.36x | 2.13x | 1.91x |
| PEG | -0.2x | 2.89x | -1.1x | 1.2x | 1.5x | 2.94x |
| Capitalization / Revenue | 1.32x | 1.98x | 1.27x | 1.26x | 1.2x | 1.13x |
| EV / Revenue | 1.32x | 2.12x | 1.6x | 1.59x | 1.47x | 1.3x |
| EV / EBITDA | 8.66x | 13.3x | 10.1x | 9.88x | 8.8x | 7.85x |
| EV / EBIT | 12.6x | 19.5x | 17.6x | 16.4x | 14.5x | 12.7x |
| EV / FCF | - | 41x | -72.2x | -58.2x | 79.2x | -77.1x |
| FCF Yield | - | 2.44% | -1.38% | -1.72% | 1.26% | -1.3% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 3.23 | 3.55 | 2.76 | 3.304 | 3.761 | 4.004 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,830 | 2,899 | 3,146 | 3,435 | 3,619 | 3,844 |
| EBITDA 1 | 432.4 | 463 | 496.5 | 554.3 | 602.6 | 638.4 |
| EBIT 1 | 296.4 | 316.2 | 285.8 | 333.2 | 366.3 | 394.7 |
| Net income 1 | 182.9 | 201.7 | 157.1 | 187.5 | 213.6 | 224.7 |
| Net Debt 1 | - | 396.3 | 1,042 | 1,149 | 978.7 | 688.4 |
| Reference price 2 | 66.18 | 101.64 | 70.35 | 76.22 | 76.22 | 76.22 |
| Nbr of stocks (in thousands) | 56,566 | 56,613 | 56,664 | 56,754 | - | - |
| Announcement Date | 15/2/24 | 13/2/25 | 17/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.07x | 1.59x | 9.88x | -.--% | 4.33B | |
| 16.92x | 2.01x | 9.6x | 1.57% | 66.63B | |
| 36.01x | 3.7x | 18.99x | 0.93% | 36.85B | |
| 31.4x | 4.99x | 16.56x | 0.75% | 36.84B | |
| 30.17x | 5.43x | 15.97x | 0.6% | 34.21B | |
| 13.2x | 1.57x | 7.21x | 2.3% | 33.72B | |
| 18.71x | 2.48x | 9.48x | 1.3% | 27.38B | |
| 21.38x | 6.32x | 13.97x | 1.99% | 22.5B | |
| 82.21x | 4.48x | 84.15x | 0.32% | 22.04B | |
| 12.16x | 1.27x | 6.25x | 0.85% | 17.03B | |
| Average | 28.52x | 3.39x | 19.21x | 1.06% | 30.15B | |
| Weighted average by Cap. | 27.20x | 3.42x | 17.63x | 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
