Knife River Corp. (KNF) intrinsic value & 10-year financials
Knife River Corp. (KNF) has a Graham intrinsic value of $43.00 per share. At $50.50 on Oct 17, 2026, the stock trades 17% above that value. Over the last 6 fiscal years revenue grew 9.0% a year to $3.1B, with an average return on invested capital of 13.3%.
- Graham intrinsic value
- $43.00
- Share price (Oct 17, 2026)
- $50.50
- Price vs Graham value
- 17% above
- Market cap
- $2.9B
- Revenue (FY2025)
- $3.1B
- Revenue growth (6-yr CAGR)
- 9.0%
- ROIC (10-yr avg)
- 13.3%
- Free cash flow (FY2025)
- -$69.6M
KNF 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.1B | $157.1M | $2.76 | -$69.6M | 9.1% | 8.9% |
| FY2024 | $2.9B | $201.7M | $3.55 | $149.9M | 10.9% | 12.7% |
| FY2023 | $2.8B | $182.9M | $3.23 | $211.4M | 10.5% | 15.7% |
| FY2022 | $2.5B | $116.2M | $2.05 | $29.3M | 7.7% | 13.5% |
| FY2021 | $2.2B | $129.8M | $2.29 | $7.0M | 8.6% | 15.6% |
| FY2020 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Knife River Corp revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Knife River Corp returns on capital have been average, hovering around 12.7% ROIC over the decade.
Knife River Corp capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Knife River Corp is modeled at 4.8% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $43.00 per share.