Knife River Corp (KNF)
Mining & Quarrying of Nonmetallic Minerals (No Fuels) · Materials · $4.7B
Intrinsic Value (Consensus)
$44.31
Current Price
$82.08
Margin of Safety
-46%
46% Above Intrinsic Value
Value: $44
Price: $82
Valuation Model Estimates
Current Price: $82.08
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%.
Health Score
C
54
Profitability
15/25
Strength
19/25
Valuation
7/25
Growth
13/25
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
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
Data last updated: 2026-06-16
Source: Yahoo Finance