DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Knight-Swift Transportation Holdings Inc. (KNX)

Industrials | Trucking

Today's Price

$60.77

Today's Fair Value

$16.08 -73.54%

Margin of Safety

-277.92%

Projected Value (5Y)

$25.89 -57.4%

Dividends Paid (5Y)

$5.36

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.95% | CAGR (5y): -14.93%

Diluted Shares Growth Rate

Regression: 8.3% | CAGR (5y): -0.91%

Dividend Growth Rate

Regression: 10.44% | CAGR (5y): 16.72%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 23.83x)

Discount Rate