|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 86.24 USD | +3.33% |
|
+12.12% | +22.59% |
| May. 28 | Oppenheimer Adjusts Price Target on Knife River to $95 From $100, Maintains Outperform Rating | MT |
| May. 21 | Knife River Corporation Announces Executive Changes | CI |
Company Valuation: Knife River Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,744 | 5,754 | 3,986 | 4,894 | - | - |
| Change | - | 53.71% | -30.72% | 22.78% | - | - |
| Enterprise Value (EV) 1 | 3,744 | 6,150 | 5,028 | 6,042 | 5,869 | 5,582 |
| Change | - | 64.29% | -18.24% | 20.17% | -2.87% | -4.88% |
| P/E | 20.5x | 28.6x | 25.5x | 26.1x | 22.9x | 21.4x |
| PBR | 2.96x | - | 2.43x | 2.67x | 2.41x | 2.16x |
| PEG | -0.2x | 2.89x | -1.1x | 1.3x | 1.6x | 3.08x |
| Capitalization / Revenue | 1.32x | 1.98x | 1.27x | 1.42x | 1.35x | 1.27x |
| EV / Revenue | 1.32x | 2.12x | 1.6x | 1.76x | 1.62x | 1.45x |
| EV / EBITDA | 8.66x | 13.3x | 10.1x | 10.9x | 9.65x | 8.63x |
| EV / EBIT | 12.6x | 19.5x | 17.6x | 18.1x | 15.9x | 14x |
| EV / FCF | - | 41x | -72.2x | -49.7x | 88.1x | -76.5x |
| FCF Yield | - | 2.44% | -1.38% | -2.01% | 1.13% | -1.31% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 3.23 | 3.55 | 2.76 | 3.305 | 3.769 | 4.03 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,830 | 2,899 | 3,146 | 3,437 | 3,629 | 3,848 |
| EBITDA 1 | 432.4 | 463 | 496.5 | 555.6 | 608.3 | 647 |
| EBIT 1 | 296.4 | 316.2 | 285.8 | 334.5 | 368.2 | 400 |
| Net income 1 | 182.9 | 201.7 | 157.1 | 187.6 | 214.1 | 228.5 |
| Net Debt 1 | - | 396.3 | 1,042 | 1,148 | 974.5 | 688 |
| Reference price 2 | 66.18 | 101.64 | 70.35 | 86.24 | 86.24 | 86.24 |
| Nbr of stocks (in thousands) | 56,566 | 56,613 | 56,664 | 56,754 | - | - |
| Announcement Date | 2/15/24 | 2/13/25 | 2/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.09x | 1.76x | 10.88x | -.--% | 4.89B | |
| 18.72x | 2.2x | 10.52x | 1.41% | 74.33B | |
| 32.87x | 5.27x | 17.26x | 0.68% | 39.29B | |
| 14.4x | 1.7x | 7.78x | 2.11% | 37.4B | |
| 32.08x | 5.74x | 16.85x | 0.56% | 36.58B | |
| 40.77x | 4x | 21.19x | 0.7% | 35.44B | |
| 32.78x | 9.11x | 20.56x | 1.3% | 31.37B | |
| 20.69x | 2.68x | 10.21x | 1.21% | 29.89B | |
| 506.21x | 5.53x | 130.29x | 0.32% | 22.65B | |
| 35.3x | 2.32x | 14.27x | 0.49% | 11.17B | |
| Average | 75.99x | 4.03x | 25.98x | 0.88% | 32.3B | |
| Weighted average by Cap. | 60.28x | 4.06x | 22.39x | 1.07% |
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
