Valuation Knife River Corporation

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-08-11 EDT			5-day change	1st Jan Change
68.15 ^USD	+0.93%		-1.96%	-3.13%

08-05	RBC Adjusts Price Target on Knife River to $103 From $107, Maintains Outperform Rating	MT
08-05	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	3,868	-	-
Change	-	53.71%	-30.72%	-2.96%	-	-
Enterprise Value (EV) ¹	3,744	6,150	5,028	5,088	4,936	4,768
Change	-	64.29%	-18.24%	1.18%	-2.99%	-3.41%
P/E	20.5x	28.6x	25.5x	24x	19.3x	18x
PBR	2.96x	-	2.43x	2.14x	1.93x	1.74x
PEG	-0.2x	2.89x	-1.1x	8.25x	0.8x	2.47x
Capitalization / Revenue	1.32x	1.98x	1.27x	1.12x	1.06x	1.01x
EV / Revenue	1.32x	2.12x	1.6x	1.47x	1.35x	1.24x
EV / EBITDA	8.66x	13.3x	10.1x	9.38x	8.31x	7.65x
EV / EBIT	12.6x	19.5x	17.6x	16.6x	14x	12.7x
EV / FCF	-	41x	-72.2x	-51.9x	58.1x	298x
FCF Yield	-	2.44%	-1.38%	-1.93%	1.72%	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	3,462	3,648	3,829
EBITDA ¹	432.4	463	496.5	542.3	593.9	623.3
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	68.15	68.15	68.15
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	23.99x	1.47x	9.38x	-.--%	3.87B
CRH PLC	17.23x	2.02x	9.69x	1.54%	67.39B
VULCAN MATERIALS COMPANY	31.93x	5.01x	16.69x	0.73%	37.29B
ULTRATECH CEMENT LIMITED	35.35x	3.64x	18.64x	0.85%	36.33B
MARTIN MARIETTA MATERIALS, INC.	32.63x	5.21x	15.78x	0.62%	33.26B
HEIDELBERG MATERIALS AG	12.74x	1.51x	6.98x	2.4%	32.65B
AMRIZE AG	19.05x	2.37x	9.34x	1.25%	25.79B
CHINA JUSHI CO., LTD.	23.45x	7.17x	14.95x	1.79%	25.11B
GRASIM INDUSTRIES LIMITED	91.12x	4.76x	89.82x	0.3%	23.62B
CEMEX, S.A.B. DE C.V.	11.57x	1.23x	6.02x	0.89%	16.21B
Average	29.91x	3.44x	19.73x	1.04%	30.15B
Weighted average by Cap.	28.69x	3.51x	18.50x	1.19%