|
Market Closed -
NYSE
00:00:02 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 57.18 USD | -1.36% |
|
-7.97% | -18.72% |
| 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, $85 Price Target | MT |
Company Valuation: Knife River Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,744 | 5,754 | 3,986 | 3,246 | - | - |
| Change | - | 53.71% | -30.72% | -18.58% | - | - |
| Enterprise Value (EV) 1 | 3,744 | 6,150 | 5,028 | 4,465 | 4,313 | 4,145 |
| Change | - | 64.29% | -18.24% | -11.2% | -3.41% | -3.9% |
| P/E | 20.5x | 28.6x | 25.5x | 20.1x | 16.9x | 16.2x |
| PBR | 2.96x | - | 2.43x | 1.8x | 1.63x | 1.49x |
| PEG | -0.2x | 2.89x | -1.1x | 6.59x | 0.9x | 3.98x |
| Capitalization / Revenue | 1.32x | 1.98x | 1.27x | 0.94x | 0.9x | 0.87x |
| EV / Revenue | 1.32x | 2.12x | 1.6x | 1.29x | 1.19x | 1.11x |
| EV / EBITDA | 8.66x | 13.3x | 10.1x | 8.27x | 7.39x | 6.84x |
| EV / EBIT | 12.6x | 19.5x | 17.6x | 14.6x | 12.6x | 11.3x |
| EV / FCF | - | 41x | -72.2x | -45.1x | 52.6x | -61x |
| FCF Yield | - | 2.44% | -1.38% | -2.22% | 1.9% | -1.64% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 3.23 | 3.55 | 2.76 | 2.844 | 3.384 | 3.522 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,830 | 2,899 | 3,146 | 3,460 | 3,610 | 3,748 |
| EBITDA 1 | 432.4 | 463 | 496.5 | 539.7 | 583.5 | 605.9 |
| EBIT 1 | 296.4 | 316.2 | 285.8 | 305.4 | 342.3 | 366.4 |
| Net income 1 | 182.9 | 201.7 | 157.1 | 161.7 | 189.2 | 188.8 |
| Net Debt 1 | - | 396.3 | 1,042 | 1,219 | 1,067 | 899.1 |
| Reference price 2 | 66.18 | 101.64 | 70.35 | 57.18 | 57.18 | 57.18 |
| Nbr of stocks (in thousands) | 56,566 | 56,613 | 56,664 | 56,763 | - | - |
| Announcement Date | 15/02/24 | 13/02/25 | 17/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.1x | 1.29x | 8.27x | -.--% | 3.25B | |
| 14.97x | 1.8x | 8.63x | 1.78% | 58.32B | |
| 31.79x | 5.04x | 14.71x | 0.71% | 35.69B | |
| 32.9x | 3.4x | 17.48x | 0.94% | 33.78B | |
| 27.87x | 4.42x | 14.73x | 0.84% | 32.47B | |
| 12.24x | 1.46x | 6.75x | 2.51% | 31.53B | |
| 22.28x | 6.95x | 13.65x | 2.13% | 25.7B | |
| 75.92x | 4.73x | 73.17x | 0.3% | 23.55B | |
| 16.25x | 2.05x | 8.19x | 1.29% | 22.04B | |
| 11.03x | 1.18x | 5.8x | 0.94% | 15.45B | |
| Average | 26.54x | 3.23x | 17.14x | 1.14% | 28.18B | |
| Weighted average by Cap. | 26.14x | 3.36x | 16.61x | 1.32% |
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
