As of 2024-12-14, the Intrinsic Value of Knight-Swift Transportation Holdings Inc (KNX) is
60.07 USD. This KNX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 55.43 USD, the upside of Knight-Swift Transportation Holdings Inc is
8.40%.
The range of the Intrinsic Value is 32.48 - 168.45 USD
60.07 USD
Intrinsic Value
KNX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.48 - 168.45 |
60.07 |
8.4% |
| DCF (Growth 10y) |
39.64 - 180.54 |
68.54 |
23.7% |
| DCF (EBITDA 5y) |
51.21 - 90.76 |
69.40 |
25.2% |
| DCF (EBITDA 10y) |
50.75 - 96.85 |
70.81 |
27.8% |
| Fair Value |
1.16 - 1.16 |
1.16 |
-97.91% |
| P/E |
5.05 - 41.54 |
24.10 |
-56.5% |
| EV/EBITDA |
27.81 - 70.87 |
44.94 |
-18.9% |
| EPV |
46.88 - 80.85 |
63.86 |
15.2% |
| DDM - Stable |
2.02 - 6.71 |
4.37 |
-92.1% |
| DDM - Multi |
48.30 - 101.81 |
63.39 |
14.4% |
KNX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,973.56 |
| Beta |
1.20 |
| Outstanding shares (mil) |
161.89 |
| Enterprise Value (mil) |
11,733.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.56% |
| Cost of Debt |
8.19% |
| WACC |
8.78% |