KNX
Knight-Swift Transportation Holdings Inc
Price:  
42.56 
USD
Volume:  
2,540,404.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KNX Intrinsic Value

36.00 %
Upside

What is the intrinsic value of KNX?

As of 2025-09-17, the Intrinsic Value of Knight-Swift Transportation Holdings Inc (KNX) is 57.89 USD. This KNX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.56 USD, the upside of Knight-Swift Transportation Holdings Inc is 36.00%.

The range of the Intrinsic Value is 34.90 - 125.08 USD

Is KNX undervalued or overvalued?

Based on its market price of 42.56 USD and our intrinsic valuation, Knight-Swift Transportation Holdings Inc (KNX) is undervalued by 36.00%.

42.56 USD
Stock Price
57.89 USD
Intrinsic Value
Intrinsic Value Details

KNX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.90 - 125.08 57.89 36.0%
DCF (Growth 10y) 53.07 - 168.18 82.62 94.1%
DCF (EBITDA 5y) 40.25 - 62.34 51.91 22.0%
DCF (EBITDA 10y) 52.31 - 82.66 67.32 58.2%
Fair Value 5.08 - 5.08 5.08 -88.07%
P/E 17.84 - 28.78 23.48 -44.8%
EV/EBITDA 24.00 - 45.71 33.23 -21.9%
EPV 53.22 - 76.74 64.98 52.7%
DDM - Stable 8.27 - 22.84 15.56 -63.4%
DDM - Multi 31.01 - 63.46 41.35 -2.8%

KNX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,907.49
Beta 1.35
Outstanding shares (mil) 162.30
Enterprise Value (mil) 9,485.04
Market risk premium 4.60%
Cost of Equity 10.30%
Cost of Debt 5.96%
WACC 8.58%