Knight-Swift Transportation Holdings Inc. logo KNX - Knight-Swift Transportation Holdings Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 22
HOLD 12
SELL 1
STRONG
SELL
0
| PRICE TARGET: $87.09 DETAILS
HIGH: $94.00
LOW: $70.00
MEDIAN: $88.00
CONSENSUS: $87.09
UPSIDE: 23.03%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 500.3% above fair value
Current Price $70.79
Bear Case $8.58 87.9% downside ($8.58 - $70.79) / $70.79 = -87.9% $2.14 × 4x
Fair Value $11.79 83.3% downside ($11.79 - $70.79) / $70.79 = -83.3% $2.14 × 6x
Bull Case $15.01 78.8% downside ($15.01 - $70.79) / $70.79 = -78.8% $2.14 × 7x

Adjust Assumptions

5.5x
2.14$

Key Value Driver

Through-cycle normalized EPS ($2.14)

Implied Market Multiple 33.0x

Plain-Language Summary

Using 7-year normalized EPS of $2.14 at a 6x cycle multiple, the base-case value is $11.79 per share. P/TBV cross-check: 9.5x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (36 analysts) $87.09
Analyst Range $70.00 – $94.00
Divergence from AlphaVal 86%

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 9.5x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $87.09 (from 36 analysts). Our estimate is 86% 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