|
Market Closed -
NYSE
04:00:02 18/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 54.49 USD | -2.03% |
|
-4.70% | -22.54% |
| 09-02 | JPMorgan Downgrades Knife River to Underweight From Neutral, Adjusts Price Target to $73 From $80 | MT |
| 08-25 | DA Davidson Initiates Coverage on Knife River With Buy Rating, $85 Price Target | MT |
Company Valuation: Knife River Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,744 | 5,754 | 3,986 | 3,093 | - | - |
| Change | - | 53.71% | -30.72% | -22.41% | - | - |
| Enterprise Value (EV) 1 | 3,744 | 6,150 | 5,028 | 4,312 | 4,160 | 3,992 |
| Change | - | 64.29% | -18.24% | -14.24% | -3.53% | -4.04% |
| P/E | 20.5x | 28.6x | 25.5x | 19.2x | 16.1x | 15.5x |
| PBR | 2.96x | - | 2.43x | 1.71x | 1.56x | 1.42x |
| PEG | -0.2x | 2.89x | -1.1x | 6.29x | 0.8x | 3.81x |
| Capitalization / Revenue | 1.32x | 1.98x | 1.27x | 0.89x | 0.86x | 0.83x |
| EV / Revenue | 1.32x | 2.12x | 1.6x | 1.25x | 1.15x | 1.07x |
| EV / EBITDA | 8.66x | 13.3x | 10.1x | 7.99x | 7.13x | 6.59x |
| EV / EBIT | 12.6x | 19.5x | 17.6x | 14.1x | 12.2x | 10.9x |
| EV / FCF | - | 41x | -72.2x | -43.6x | 50.7x | -58.7x |
| FCF Yield | - | 2.44% | -1.38% | -2.3% | 1.97% | -1.7% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 3.23 | 3.55 | 2.76 | 2.844 | 3.384 | 3.522 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,830 | 2,899 | 3,146 | 3,460 | 3,610 | 3,748 |
| EBITDA 1 | 432.4 | 463 | 496.5 | 539.7 | 583.5 | 605.9 |
| EBIT 1 | 296.4 | 316.2 | 285.8 | 305.4 | 342.3 | 366.4 |
| Net income 1 | 182.9 | 201.7 | 157.1 | 161.7 | 189.2 | 188.8 |
| Net Debt 1 | - | 396.3 | 1,042 | 1,219 | 1,067 | 899.1 |
| Reference price 2 | 66.18 | 101.64 | 70.35 | 54.49 | 54.49 | 54.49 |
| Nbr of stocks (in thousands) | 56,566 | 56,613 | 56,664 | 56,763 | - | - |
| Announcement Date | 15/2/24 | 13/2/25 | 17/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.16x | 1.25x | 7.99x | -.--% | 3.09B | |
| 14.9x | 1.79x | 8.6x | 1.8% | 57.68B | |
| 31.28x | 5.89x | 17.19x | 0.7% | 35.11B | |
| 32.25x | 3.34x | 17.15x | 0.96% | 33.06B | |
| 27.24x | 4.33x | 14.42x | 0.86% | 31.68B | |
| 11.59x | 1.39x | 6.48x | 2.65% | 29.43B | |
| 24.17x | 7.52x | 14.78x | 1.96% | 27.9B | |
| 72.58x | 4.53x | 70.07x | 0.32% | 22.47B | |
| 15.57x | 1.98x | 7.89x | 1.35% | 21.11B | |
| 10.56x | 1.15x | 5.62x | 0.98% | 14.79B | |
| Average | 25.93x | 3.32x | 17.02x | 1.16% | 27.63B | |
| Weighted average by Cap. | 25.61x | 3.52x | 16.56x | 1.34% |
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
