|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 79.51 USD | +0.13% |
|
-3.38% | +13.02% |
| 30/06 | RBC Trims Price Target on Knife River to $107 From $109, Keeps Outperform Rating | MT |
| 29/06 | Knife River Corporation(NYSE:KNF) dropped from Russell 2000 Growth-Defensive Index | CI |
Company Valuation: Knife River Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,744 | 5,754 | 3,986 | 4,512 | - | - |
| Change | - | 53.71% | -30.72% | 13.2% | - | - |
| Enterprise Value (EV) 1 | 3,744 | 6,150 | 5,028 | 5,661 | 5,491 | 5,201 |
| Change | - | 64.29% | -18.24% | 12.59% | -3.01% | -5.29% |
| P/E | 20.5x | 28.6x | 25.5x | 24.1x | 21.1x | 20.1x |
| PBR | 2.96x | - | 2.43x | 2.47x | 2.23x | 2x |
| PEG | -0.2x | 2.89x | -1.1x | 1.2x | 1.5x | 3.88x |
| Capitalization / Revenue | 1.32x | 1.98x | 1.27x | 1.31x | 1.25x | 1.17x |
| EV / Revenue | 1.32x | 2.12x | 1.6x | 1.65x | 1.52x | 1.35x |
| EV / EBITDA | 8.66x | 13.3x | 10.1x | 10.2x | 9.1x | 8.09x |
| EV / EBIT | 12.6x | 19.5x | 17.6x | 17x | 15x | 13.2x |
| EV / FCF | - | 41x | -72.2x | -60.2x | 82x | -80x |
| FCF Yield | - | 2.44% | -1.38% | -1.66% | 1.22% | -1.25% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 3.23 | 3.55 | 2.76 | 3.304 | 3.761 | 3.956 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,830 | 2,899 | 3,146 | 3,435 | 3,619 | 3,844 |
| EBITDA 1 | 432.4 | 463 | 496.5 | 554.6 | 603.6 | 643.2 |
| EBIT 1 | 296.4 | 316.2 | 285.8 | 333.2 | 366.3 | 394.7 |
| Net income 1 | 182.9 | 201.7 | 157.1 | 187.5 | 213.6 | 224.7 |
| Net Debt 1 | - | 396.3 | 1,042 | 1,149 | 978.7 | 688.4 |
| Reference price 2 | 66.18 | 101.64 | 70.35 | 79.51 | 79.51 | 79.51 |
| Nbr of stocks (in thousands) | 56,566 | 56,613 | 56,664 | 56,754 | - | - |
| Announcement Date | 15/02/24 | 13/02/25 | 17/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.06x | 1.65x | 10.21x | -.--% | 451.25Cr | |
| 16.87x | 2.01x | 9.63x | 1.57% | 6.69TCr | |
| 42.66x | 4.17x | 22.12x | 0.67% | 3.63TCr | |
| 30.58x | 4.86x | 16.06x | 0.75% | 3.6TCr | |
| 13.37x | 1.59x | 7.3x | 2.28% | 3.43TCr | |
| 29.1x | 5.27x | 15.47x | 0.63% | 3.31TCr | |
| 18.75x | 2.48x | 9.5x | 1.29% | 2.74TCr | |
| 22.14x | 6.49x | 14.08x | 1.97% | 2.27TCr | |
| 83.62x | 4.55x | 85.54x | 0.32% | 2.23TCr | |
| 12.33x | 1.35x | 6.72x | 0.79% | 1.85TCr | |
| Average | 29.35x | 3.44x | 19.66x | 1.03% | 3.02TCr | |
| Weighted average by Cap. | 27.86x | 3.44x | 18.02x | 1.18% |
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
