As of 2026-04-07, the Intrinsic Value of Knight-Swift Transportation Holdings Inc (KNX) is 52.39 USD. This KNX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.75 USD, the upside of Knight-Swift Transportation Holdings Inc is -12.30%.
The range of the Intrinsic Value is 32.77 - 104.64 USD
Based on its market price of 59.75 USD and our intrinsic valuation, Knight-Swift Transportation Holdings Inc (KNX) is overvalued by 12.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.77 - 104.64 | 52.39 | -12.3% |
| DCF (Growth 10y) | 47.47 - 134.88 | 71.50 | 19.7% |
| DCF (EBITDA 5y) | 51.64 - 70.13 | 60.65 | 1.5% |
| DCF (EBITDA 10y) | 58.35 - 83.26 | 70.05 | 17.2% |
| Fair Value | 2.03 - 2.03 | 2.03 | -96.60% |
| P/E | 14.13 - 33.97 | 24.32 | -59.3% |
| EV/EBITDA | 42.04 - 61.28 | 51.57 | -13.7% |
| EPV | 48.71 - 66.42 | 57.56 | -3.7% |
| DDM - Stable | 3.74 - 10.91 | 7.33 | -87.7% |
| DDM - Multi | 35.12 - 70.15 | 45.91 | -23.2% |
| Market Cap (mil) | 9,705.19 |
| Beta | 1.00 |
| Outstanding shares (mil) | 162.43 |
| Enterprise Value (mil) | 11,835.01 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.47% |
| Cost of Debt | 6.32% |
| WACC | 8.55% |