Valuation Knife River Corporation

Stocks

Real-time Estimate Cboe BZX 02:59:25 2026-11-09 pm EST			5-day change	1st Jan Change
59.78 ^USD	+5.98%		+3.27%	-15.25%

Nov. 07	Starboard Value Urges Knife River to Boost Profitability and Explore a Sale to Maximize Shareholder Value	CI
Nov. 05	RBC Raises Price Target on Knife River to $59 From $58, Keeps Sector Perform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,744	5,754	3,986	3,201	-	-
Change	-	53.71%	-30.72%	-19.69%	-	-
Enterprise Value (EV) ¹	3,744	6,150	5,028	4,414	4,324	4,208
Change	-	64.29%	-18.24%	-12.22%	-2.05%	-2.67%
P/E	20.5x	28.6x	25.5x	25.3x	20.9x	17.4x
PBR	2.96x	-	2.43x	1.81x	1.67x	1.53x
PEG	-0.2x	2.89x	-1.1x	-1.3x	1x	0.9x
Capitalization / Revenue	1.32x	1.98x	1.27x	0.94x	0.91x	0.88x
EV / Revenue	1.32x	2.12x	1.6x	1.3x	1.23x	1.15x
EV / EBITDA	8.66x	13.3x	10.1x	8.97x	8.19x	7.31x
EV / EBIT	12.6x	19.5x	17.6x	16.9x	15x	12.8x
EV / FCF	-	41x	-72.2x	-76.7x	88.8x	-1,052x
FCF Yield	-	2.44%	-1.38%	-1.3%	1.13%	-0.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	3.23	3.55	2.76	2.228	2.703	3.235
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,830	2,899	3,146	3,398	3,502	3,659
EBITDA ¹	432.4	463	496.5	492.2	527.9	575.8
EBIT ¹	296.4	316.2	285.8	261.3	287.7	330
Net income ¹	182.9	201.7	157.1	126.8	145	173.6
Net Debt ¹	-	396.3	1,042	1,213	1,122	1,007
Reference price ²	66.18	101.64	70.35	56.40	56.40	56.40
Nbr of stocks (in thousands)	56,566	56,613	56,664	56,763	-	-
Announcement Date	2/15/24	2/13/25	2/17/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KNIFE RIVER CORPORATION	25.25x	1.31x	9.03x	-.--%	3.2B
CRH PLC	19.09x	2.11x	10.53x	1.62%	63.07B
HOLCIM LTD	20.25x	2.71x	10.74x	2.57%	49.44B
ULTRATECH CEMENT LIMITED	38.47x	3.77x	20.08x	1.01%	39.11B
MARTIN MARIETTA MATERIALS, INC.	40.76x	6.32x	19.74x	0.65%	36.85B
VULCAN MATERIALS COMPANY	32.68x	5.01x	16.79x	0.72%	36.29B
HEIDELBERG MATERIALS AG	13.56x	1.61x	7.49x	2.25%	33.99B
GRASIM INDUSTRIES LIMITED	73.98x	4.57x	70.81x	0.31%	23.14B
AMRIZE AG	18.71x	2.13x	8.78x	1.13%	22.56B
DANGOTE CEMENT PLC	16.01x	4.32x	8.49x	4.68%	16.67B
Average	29.88x	3.39x	18.25x	1.49%	32.43B
Weighted average by Cap.	28.80x	3.44x	17.20x	1.56%