US · KNF
Knife River Corporation
- Sector
- Basic Materials · Construction Materials
- Headquarters
- Bismarck, ND 58506-5568
- Website
- kniferiver.com
Price · as of 2025-12-31
$92.98
Market cap 5.04B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $68.31 | -26.53% |
| Intrinsic Value(DCF) | $38.70 | -58.38% |
| Graham-Dodd Method(GD) | $33.63 | -63.83% |
| Graham Formula(GF) | $45.32 | -51.26% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $23.60 | $43.83 | |||
| 2023 | $76.12 | $50.66 | $47.19 | $33.67 | $62.12 |
| 2024 | $88.09 | $68.28 | $0.55 | $38.64 | $37.15 |
| 2025 | $88.78 | $68.31 | $0.00 | $33.63 | $45.32 |
AI valuation
Our deep-learning model estimates Knife River Corporation's (KNF) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $68.31
- Current price
- $92.98
- AI upside
- -26.53%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$38.70
-58.38% upside
Graham-Dodd
$33.63
-63.83% upside
Graham Formula
$45.32
-51.26% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| KNF | Knife River Corporation | $92.98 | 5.04B | -27% | -58% | -64% | -51% | 32.04 | 3.07 | 1.60 | 12.61 | — | 4.62 | 18.35% | 9.08% | 4.99% | 10.08% | 8.97% | 4.83% | 0.76 | 3.49 | 2.54 | 1.06 | 2.31 | -2225.00% | 852.00% | -14643.00% | -1.38% | 0.74 | -2.97% | 0.00% | 0.00% | 0.00% | 21.57 | -88.58 | 1.96 | 3.21 |
| AVNT | Avient Corporation | $41.07 | 3.76B | -22% | -51% | — | -81% | 44.74 | 1.58 | 1.15 | 9.39 | — | -4.27 | 32.46% | 6.24% | 2.51% | 3.57% | 3.95% | 1.41% | 0.81 | 2.06 | 1.66 | 1.12 | 2.57 | -5163.00% | 61.00% | 4455.00% | 5.21% | 0.36 | 5.06% | 2.64% | 118.20% | 7.87% | 25.32 | 26.43 | 1.58 | 1.38 |
| BCC | Boise Cascade Company | $82.74 | 3.06B | -2% | -61% | -33% | -85% | 22.34 | 1.43 | 0.46 | 8.66 | — | 1.72 | 13.98% | 2.81% | 2.07% | 6.29% | 6.51% | 4.02% | 0.25 | 18.34 | 3.36 | 1.66 | 0.13 | -6322.00% | -475.00% | -9391.00% | 0.43% | 0.52 | 0.62% | 1.17% | 26.10% | 7.34% | 16.76 | 236.89 | 0.47 | 4.76 |
| CBT | Cabot Corporation | $76.14 | 3.98B | -13% | -64% | -60% | -88% | 9.27 | 2.25 | 0.94 | 5.60 | — | 2.56 | 25.32% | 16.73% | 8.91% | 25.28% | 16.20% | 9.96% | 0.78 | 8.17 | 1.61 | 0.97 | 1.21 | -1042.00% | -704.00% | -1330.00% | 11.21% | 0.69 | 15.52% | 2.75% | 25.50% | 11.87% | 7.16 | 11.37 | 1.20 | 3.36 |
| FUL | H.B. Fuller Company | $65.72 | 3.57B | -2% | -60% | -91% | -76% | 23.65 | 1.79 | 1.03 | 10.44 | 120.89 | -7.45 | 31.69% | 11.49% | 4.37% | 7.93% | 7.24% | 3.00% | 1.01 | 2.99 | 1.70 | 0.90 | 3.62 | 1957.00% | -267.00% | -2572.00% | 3.37% | 0.35 | 3.17% | 1.40% | 33.10% | 3.09% | 13.79 | 45.41 | 1.58 | 2.27 |
| PRM | Perimeter Solutions, S.A. | $23.48 | 3.47B | +42% | -41% | — | — | -16.77 | 3.05 | 5.30 | -25.75 | -0.51 | -4.16 | 57.46% | -30.78% | -31.61% | -18.02% | -13.47% | -8.14% | 0.03 | -5.13 | 3.22 | 2.23 | 2.38 | 328272.00% | 1638.00% | -11322.00% | -0.66% | 0.04 | -1.75% | 0.00% | 0.00% | 27.15% | -15.77 | -138.66 | 4.85 | 1.12 |
| SXT | Sensient Technologies Cor… | $101.53 | 4.32B | -22% | -60% | -91% | -64% | 31.59 | 3.56 | 2.64 | 18.60 | 422.12 | 5.71 | 33.45% | 12.85% | 8.34% | 11.93% | 8.71% | 6.30% | 0.65 | 7.00 | 4.10 | 1.30 | 2.77 | 748.00% | 352.00% | -6077.00% | 0.90% | 0.48 | 2.13% | 1.64% | 51.80% | 1.64% | 24.09 | 129.89 | 3.10 | 5.04 |
| TGLS | Tecnoglass Inc. | $45.56 | 2.12B | +31% | -42% | -50% | +36% | 13.20 | 2.95 | 2.14 | 8.13 | — | 3.14 | 42.84% | 23.46% | 16.22% | 23.74% | 22.62% | 14.02% | 0.24 | — | 1.86 | 1.07 | 0.26 | -29.00% | 1050.00% | -6208.00% | 1.64% | 0.39 | 4.99% | 1.34% | 17.60% | 6.93% | 9.42 | 63.03 | 2.21 | 4.73 |
| TTAM | Titan America S.A. | $18.12 | 3.34B | +39% | -63% | -98% | -47% | 16.61 | 3.68 | 1.69 | 9.19 | 232.51 | 5.54 | 25.49% | 15.38% | 10.16% | 22.60% | 16.20% | 10.84% | 0.61 | 10.00 | 1.61 | 0.59 | 1.28 | 714.00% | 269.00% | 391.00% | 4.08% | 1.04 | 9.77% | 3.08% | 51.20% | 4.95% | 12.75 | 28.47 | 1.96 | 4.25 |
| USLM | United States Lime & Mine… | $114.16 | 3.27B | -12% | -49% | -60% | +2% | 26.76 | 5.70 | 9.64 | 21.01 | 115.25 | 5.70 | 48.94% | 42.35% | 36.03% | 23.80% | 28.98% | 21.94% | 0.00 | — | 19.27 | 0.00 | 0.00 | 2322.00% | 1731.00% | 372.00% | 2.85% | 6.98 | 23.91% | 0.00% | 0.00% | 0.00% | 22.76 | 35.13 | 9.64 | 44.95 |
About Knife River Corporation
Knife River Corporation provides aggregates-based construction materials and contracting services in the United States. It operates through six segments: Pacific, Northwest, Mountain, North Central, South, and Energy Services. The company mines, processes, and sells construction aggregates, including crushed stone and sand, and gravel; and produces and sells asphalt and ready-mix concrete, as well as provides contracting services to support the aggregate-based product lines, including heavy-civil construction, asphalt and concrete paving, and site development and grading. It serves federal, state, and municipal governments for various projects, such as highways, bridges, airports, schools, public buildings, and other public-infrastructure projects. The company was founded in 1917 and is based in Bismarck, North Dakota.
- CEO
- Brian R. Gray
- Employees
- 4.76K
- Beta
- 0.65
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($38.70 ÷ $92.98) − 1 = -58.38% (DCF, example).