AlphaMadera's AlphaVal page computes Knife River Corporation's fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag KNF as undervalued, fairly valued, or overvalued.

What is Knife River Corporation's fair value?

Fair value for KNF is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value KNF?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from KNF's most recent reported fundamentals.

KNF - Knife River Corporation

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $99.25 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 70% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong

Trading 53.1% above fair value

Current Price $81.09

Bear Case $38.84 52.1% downside ($38.84 - $81.09) / $81.09 = -52.1% $2.76 × 14x + net cash

Fair Value $52.97 34.7% downside ($52.97 - $81.09) / $81.09 = -34.7% $2.76 × 18x + net cash

Bull Case $67.10 17.3% downside ($67.10 - $81.09) / $81.09 = -17.3% $2.76 × 22x + net cash

Adjust Assumptions

Cycle P/E Multiple

18.0x

Normalized EPS

2.76$

Key Value Driver

Through-cycle normalized EPS ($2.76)

Implied Market Multiple 29.4x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $99.25 from 7 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $52.97 per share.

Warnings

⚠ This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.

⚠ Price-to-book value of 4.2x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.

ℹ Wall Street's average price target is $99.25 (from 7 analysts). Our estimate is 58% below the consensus -- consider that gap carefully.

Key Risks

Standard 10-year DCF produces unreliable terminal values for cyclicals
'Cheap' P/E at cycle peak is the most common value trap — normalize first
Captive finance subsidiaries have different risk profiles from manufacturing