|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 75.92 USD | +4.70% |
|
-0.93% | +7.92% |
| 05-28 | Oppenheimer Adjusts Price Target on Knife River to $95 From $100, Maintains Outperform Rating | MT |
| 05-22 | Knife River Corporation Announces Executive Changes | CI |
Company Valuation: Knife River Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,744 | 5,754 | 3,986 | 4,309 | - | - |
| Change | - | 53.71% | -30.72% | 8.09% | - | - |
| Enterprise Value (EV) 1 | 3,744 | 6,150 | 5,028 | 5,457 | 5,283 | 4,997 |
| Change | - | 64.29% | -18.24% | 8.52% | -3.18% | -5.42% |
| P/E Ratio | 20.5x | 28.6x | 25.5x | 23x | 20.1x | 18.8x |
| PBR | 2.96x | - | 2.43x | 2.35x | 2.13x | 1.91x |
| PEG | -0.2x | 2.89x | -1.1x | 1.2x | 1.4x | 2.71x |
| Capitalization / Revenue | 1.32x | 1.98x | 1.27x | 1.25x | 1.19x | 1.12x |
| EV / Revenue | 1.32x | 2.12x | 1.6x | 1.59x | 1.46x | 1.3x |
| EV / EBITDA | 8.66x | 13.3x | 10.1x | 9.82x | 8.69x | 7.72x |
| EV / EBIT | 12.6x | 19.5x | 17.6x | 16.3x | 14.3x | 12.5x |
| EV / FCF | - | 41x | -72.2x | -44.8x | 79.3x | -68.4x |
| FCF Yield | - | 2.44% | -1.38% | -2.23% | 1.26% | -1.46% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 3.23 | 3.55 | 2.76 | 3.305 | 3.769 | 4.03 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,830 | 2,899 | 3,146 | 3,437 | 3,629 | 3,848 |
| EBITDA 1 | 432.4 | 463 | 496.5 | 555.6 | 608.3 | 647 |
| EBIT 1 | 296.4 | 316.2 | 285.8 | 334.5 | 368.2 | 400 |
| Net income 1 | 182.9 | 201.7 | 157.1 | 187.6 | 214.1 | 228.5 |
| Net Debt 1 | - | 396.3 | 1,042 | 1,148 | 974.5 | 688 |
| Reference price 2 | 66.18 | 101.64 | 70.35 | 75.92 | 75.92 | 75.92 |
| Nbr of stocks (in thousands) | 56,566 | 56,613 | 56,664 | 56,754 | - | - |
| Announcement Date | 15/02/24 | 13/02/25 | 17/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.97x | 1.59x | 9.82x | -.--% | 4.31B | |
| 17.61x | 2.09x | 10x | 1.49% | 70.05B | |
| 30.33x | 4.89x | 16.04x | 0.74% | 36.36B | |
| 13.48x | 1.6x | 7.32x | 2.25% | 35.21B | |
| 30.16x | 5.38x | 15.75x | 0.6% | 33.96B | |
| 38.85x | 3.82x | 20.25x | 0.73% | 33.27B | |
| 19.57x | 2.55x | 9.7x | 1.31% | 28.29B | |
| 25.17x | 7.06x | 15.94x | 1.69% | 24.06B | |
| 496.57x | 5.43x | 127.89x | 0.32% | 21.89B | |
| 12.19x | 1.34x | 6.73x | 0.79% | 18.24B | |
| Average | 70.69x | 3.57x | 23.94x | 0.99% | 30.56B | |
| Weighted average by Cap. | 57.19x | 3.54x | 20.85x | 1.16% |
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
