|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76.92 USD | +1.32% |
|
+3.72% | +9.34% |
| 05-28 | Oppenheimer Adjusts Price Target on Knife River to $95 From $100, Maintains Outperform Rating | MT |
| 05-22 | Knife River Corporation Announces Executive Changes | CI |
Company Valuation: Knife River Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,744 | 5,754 | 3,986 | 4,366 | - | - |
| Change | - | 53.71% | -30.72% | 9.51% | - | - |
| Enterprise Value (EV) 1 | 3,744 | 6,150 | 5,028 | 5,514 | 5,340 | 5,054 |
| Change | - | 64.29% | -18.24% | 9.65% | -3.15% | -5.37% |
| P/E Ratio | 20.5x | 28.6x | 25.5x | 23.3x | 20.4x | 19.1x |
| PBR | 2.96x | - | 2.43x | 2.39x | 2.15x | 1.93x |
| PEG | -0.2x | 2.89x | -1.1x | 1.2x | 1.5x | 2.75x |
| Capitalization / Revenue | 1.32x | 1.98x | 1.27x | 1.27x | 1.2x | 1.13x |
| EV / Revenue | 1.32x | 2.12x | 1.6x | 1.6x | 1.47x | 1.31x |
| EV / EBITDA | 8.66x | 13.3x | 10.1x | 9.92x | 8.78x | 7.81x |
| EV / EBIT | 12.6x | 19.5x | 17.6x | 16.5x | 14.5x | 12.6x |
| EV / FCF | - | 41x | -72.2x | -45.3x | 80.2x | -69.2x |
| FCF Yield | - | 2.44% | -1.38% | -2.21% | 1.25% | -1.44% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 3.23 | 3.55 | 2.76 | 3.305 | 3.769 | 4.03 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,830 | 2,899 | 3,146 | 3,437 | 3,629 | 3,848 |
| EBITDA 1 | 432.4 | 463 | 496.5 | 555.6 | 608.3 | 647 |
| EBIT 1 | 296.4 | 316.2 | 285.8 | 334.5 | 368.2 | 400 |
| Net income 1 | 182.9 | 201.7 | 157.1 | 187.6 | 214.1 | 228.5 |
| Net Debt 1 | - | 396.3 | 1,042 | 1,148 | 974.5 | 688 |
| Reference price 2 | 66.18 | 101.64 | 70.35 | 76.92 | 76.92 | 76.92 |
| Nbr of stocks (in thousands) | 56,566 | 56,613 | 56,664 | 56,754 | - | - |
| Announcement Date | 15/2/24 | 13/2/25 | 17/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.27x | 1.6x | 9.92x | -.--% | 4.37B | |
| 17.92x | 2.12x | 10.13x | 1.47% | 71.15B | |
| 14.17x | 1.68x | 7.64x | 2.14% | 37.19B | |
| 31.01x | 4.99x | 16.37x | 0.72% | 37.17B | |
| 30.34x | 5.48x | 16.07x | 0.61% | 34.67B | |
| 39.87x | 3.92x | 20.75x | 0.72% | 34.41B | |
| 20.19x | 2.62x | 9.98x | 1.27% | 29.18B | |
| 25.5x | 7.15x | 16.14x | 1.67% | 24.4B | |
| 499.14x | 5.46x | 128.53x | 0.32% | 22.17B | |
| 12.59x | 1.37x | 6.91x | 0.77% | 18.84B | |
| Average | 71.40x | 3.64x | 24.24x | 0.97% | 31.35B | |
| Weighted average by Cap. | 57.39x | 3.60x | 21.02x | 1.14% |
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
