Knight-Swift Transportation Holdings Inc. (KNX)
Trucking (No Local) · Industrials · $12.6B
Intrinsic Value (Consensus)
$10.74
Current Price
$77.34
Margin of Safety
-86.1%
86.1% Above Intrinsic Value
Value: $11
Price: $77
Valuation Model Estimates
Current Price: $77.34
DCF (Discounted Cash Flow)
$84.02
Graham Number
$20.05
Earnings Power Value
$3.98
Relative Value (P/E)
$8.20
Dividend Discount Model
$2.41
Consensus Value
$10.74
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
50
Profitability
12/25
Strength
24/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Low debt — conservative balance sheet
High free cash flow yield (8.6%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.41
- EPS (Forward)
- $0.42
- Book Value
- $43.59
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 0.9%
- Debt/Equity
- 25%
- Revenue Growth
- 0.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- 2.4%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance