investorscraft@gmail.com

Intrinsic ValueKnife River Corporation (KNF)

Previous Close$67.17
Intrinsic Value
Upside potential
Previous Close
$67.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Knife River Corporation operates as a leading supplier of construction materials and contracting services in the United States, primarily serving the infrastructure, residential, and commercial markets. The company generates revenue through the production and distribution of aggregates, ready-mix concrete, asphalt, and paving services, with a vertically integrated model that enhances cost efficiency. Its market position is strengthened by strategic locations near high-growth regions, enabling reliable supply chain logistics and competitive pricing. Knife River’s diversified customer base includes public sector entities, contractors, and developers, reducing dependency on any single market segment. The company’s focus on sustainable practices and long-term infrastructure investments positions it well in an industry driven by government funding and urbanization trends. With a reputation for quality and reliability, Knife River maintains a strong regional presence, particularly in the Midwest and Western U.S., where demand for construction materials remains robust.

Revenue Profitability And Efficiency

Knife River reported revenue of $2.9 billion for FY 2024, with net income of $201.7 million, reflecting a net margin of approximately 7%. Operating cash flow stood at $322.3 million, supporting reinvestment and debt management. Capital expenditures of $172.4 million indicate ongoing investments in production capacity and operational efficiency. The company’s ability to convert revenue into cash flow underscores its disciplined cost management and pricing power in a cyclical industry.

Earnings Power And Capital Efficiency

Diluted EPS of $3.55 demonstrates Knife River’s earnings resilience despite macroeconomic fluctuations. The company’s capital efficiency is evident in its ability to fund growth while maintaining profitability. With no dividend payouts, retained earnings are likely directed toward organic expansion or debt reduction, aligning with its long-term strategic priorities.

Balance Sheet And Financial Health

Knife River’s balance sheet shows $281.1 million in cash and equivalents against total debt of $726.8 million, indicating a manageable leverage position. The company’s liquidity and cash flow generation provide flexibility to meet obligations and pursue growth opportunities. A disciplined approach to capital structure supports financial stability in a capital-intensive industry.

Growth Trends And Dividend Policy

Knife River’s growth is tied to infrastructure spending and regional construction activity, with revenue trends reflecting steady demand. The company does not currently pay dividends, opting to reinvest cash flow into operations or strategic initiatives. This approach aligns with its focus on scaling operations and maintaining competitive advantages in key markets.

Valuation And Market Expectations

Knife River’s valuation reflects its position as a mid-cap player in the construction materials sector. Market expectations likely hinge on infrastructure bill tailwinds and the company’s ability to capitalize on regional growth. The absence of dividends may influence investor sentiment, though earnings power and cash flow generation remain critical valuation drivers.

Strategic Advantages And Outlook

Knife River’s vertically integrated model and regional dominance provide strategic advantages in a fragmented industry. The outlook remains positive, supported by infrastructure demand and efficient operations. Risks include cyclicality and input cost volatility, but the company’s scale and market positioning mitigate these challenges over the long term.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount