|
Real-time Estimate
Cboe BZX
04:10:03 28/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 53.87 USD | +1.81% |
|
+5.12% | -23.53% |
| 11:54pm | Wolfe Research Upgrades Knife River to Outperform From Peer Perform | MT |
| 20/10 | Starboard Value Prepares to Nominate Directors at Knife River | 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 | 3,003 | - | - |
| Change | - | 53.71% | -30.72% | -24.66% | - | - |
| Enterprise Value (EV) 1 | 3,744 | 6,150 | 5,028 | 4,244 | 4,115 | 3,972 |
| Change | - | 64.29% | -18.24% | -15.6% | -3.04% | -3.48% |
| P/E | 20.5x | 28.6x | 25.5x | 20.8x | 17.4x | 16.2x |
| PBR | 2.96x | - | 2.43x | 1.67x | 1.53x | 1.41x |
| PEG | -0.2x | 2.89x | -1.1x | -2.68x | 0.9x | 2.08x |
| Capitalization / Revenue | 1.32x | 1.98x | 1.27x | 0.88x | 0.84x | 0.81x |
| EV / Revenue | 1.32x | 2.12x | 1.6x | 1.24x | 1.16x | 1.07x |
| EV / EBITDA | 8.66x | 13.3x | 10.1x | 8.41x | 7.46x | 6.84x |
| EV / EBIT | 12.6x | 19.5x | 17.6x | 15.7x | 13.6x | 12.1x |
| EV / FCF | - | 41x | -72.2x | -212x | 60.5x | 794x |
| FCF Yield | - | 2.44% | -1.38% | -0.47% | 1.65% | 0.13% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 3.23 | 3.55 | 2.76 | 2.546 | 3.032 | 3.269 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,830 | 2,899 | 3,146 | 3,431 | 3,562 | 3,696 |
| EBITDA 1 | 432.4 | 463 | 496.5 | 504.7 | 551.8 | 580.5 |
| EBIT 1 | 296.4 | 316.2 | 285.8 | 270.5 | 302.9 | 327.8 |
| Net income 1 | 182.9 | 201.7 | 157.1 | 140.9 | 161.6 | 170.9 |
| Net Debt 1 | - | 396.3 | 1,042 | 1,241 | 1,112 | 968.8 |
| Reference price 2 | 66.18 | 101.64 | 70.35 | 52.91 | 52.91 | 52.91 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.78x | 1.24x | 8.41x | -.--% | 3B | |
| 15.14x | 1.76x | 8.66x | 1.83% | 56.84B | |
| 18.49x | 2.51x | 9.88x | 2.81% | 44.72B | |
| 34.45x | 6.06x | 18.33x | 0.69% | 35.79B | |
| 34.41x | 3.39x | 18.07x | 1.13% | 34.57B | |
| 30.12x | 4.61x | 15.66x | 0.8% | 33.88B | |
| 11.58x | 1.39x | 6.51x | 2.65% | 28.72B | |
| 16.08x | 2.02x | 8.17x | 1.36% | 21.53B | |
| 68.05x | 4.22x | 65.34x | 0.34% | 21.03B | |
| 15.32x | 4.89x | 10.02x | 2.64% | 18.35B | |
| Average | 26.44x | 3.21x | 16.91x | 1.43% | 29.84B | |
| Weighted average by Cap. | 25.41x | 3.25x | 15.72x | 1.61% |
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
