Knife River Corp (KNF)
Mining & Quarrying of Nonmetallic Minerals (No Fuels) · Materials · $3.1B
Intrinsic Value (Consensus)
$44.31
Current Price
$55.20
Margin of Safety
-19.7%
19.7% Above Intrinsic Value
Value: $44
Price: $55
Valuation Model Estimates
Current Price: $55.20
DCF (Discounted Cash Flow)
$52.88
Graham Number
$42.37
Earnings Power Value
$26.80
Relative Value (P/E)
$55.20
Dividend Discount Model
Not applicable
—
Consensus Value
$44.31
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.76
- EPS (Forward)
- $2.82
- Book Value
- $28.91
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 9.6%
- Debt/Equity
- 71%
- Revenue Growth
- 11.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance