Valuation Knife River Corporation

Stocks

Market Closed - NYSE 04:00:02 2026-08-21 pm EDT			5-day change	1st Jan Change
66.17 ^USD	+0.32%		-0.35%	-5.94%

Aug. 05	RBC Adjusts Price Target on Knife River to $103 From $107, Maintains Outperform Rating	MT
Aug. 05	Wells Fargo Upgrades Knife River to Equal Weight From Underweight, Cuts Price Target to $73 From $81	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	3,756	-	-
Change	-	53.71%	-30.72%	-5.78%	-	-
Enterprise Value (EV) ¹	3,744	6,150	5,028	4,975	4,823	4,655
Change	-	64.29%	-18.24%	-1.05%	-3.06%	-3.49%
P/E	20.5x	28.6x	25.5x	23.3x	18.8x	17.5x
PBR	2.96x	-	2.43x	2.08x	1.89x	1.73x
PEG	-0.2x	2.89x	-1.1x	8.01x	0.8x	2.41x
Capitalization / Revenue	1.32x	1.98x	1.27x	1.09x	1.03x	0.99x
EV / Revenue	1.32x	2.12x	1.6x	1.44x	1.33x	1.23x
EV / EBITDA	8.66x	13.3x	10.1x	9.2x	8.16x	7.59x
EV / EBIT	12.6x	19.5x	17.6x	16.3x	13.7x	12.4x
EV / FCF	-	41x	-72.2x	-50.8x	56.7x	291x
FCF Yield	-	2.44%	-1.38%	-1.97%	1.76%	0.34%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	3.23	3.55	2.76	2.84	3.528	3.784
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,830	2,899	3,146	3,458	3,633	3,781
EBITDA ¹	432.4	463	496.5	540.9	591.3	613
EBIT ¹	296.4	316.2	285.8	305.7	352.3	375.2
Net income ¹	182.9	201.7	157.1	161.4	198.3	208.8
Net Debt ¹	-	396.3	1,042	1,219	1,067	899.1
Reference price ²	66.18	101.64	70.35	66.17	66.17	66.17
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	23.3x	1.44x	9.2x	-.--%	3.76B
ULTRATECH CEMENT LIMITED	34.65x	3.58x	18.32x	0.88%	35.57B
VULCAN MATERIALS COMPANY	30.63x	4.82x	16.07x	0.76%	35.77B
HEIDELBERG MATERIALS AG	12.63x	1.5x	6.93x	2.43%	32.68B
MARTIN MARIETTA MATERIALS, INC.	31.53x	5.06x	15.33x	0.64%	32.13B
AMRIZE AG	19.06x	2.29x	9.09x	1.14%	24.91B
CHINA JUSHI CO., LTD.	22.04x	6.38x	13.19x	2.14%	24.82B
GRASIM INDUSTRIES LIMITED	75.67x	4.71x	72.94x	0.3%	23.45B
CEMEX, S.A.B. DE C.V.	11.49x	1.22x	5.98x	0.9%	16.09B
AMBUJA CEMENTS	37.2x	2.38x	14.38x	0.51%	10.78B
Average	29.82x	3.34x	18.14x	0.97%	23.99B
Weighted average by Cap.	30.10x	3.70x	18.74x	1.11%