Skip to content

Knight-Swift Transportation Holdings Inc. Class A Common Stock (KNX) — WACC Analysis

WACC Breakdown

Knight-Swift Transportation Holdings Inc. Class A Common Stock (KNX) has a weighted average cost of capital (WACC) of 8.9%. The cost of equity is 9.2%, derived from a beta of 1.00 and a risk-free rate of 5.0%. The after-tax cost of debt is 6.9%. The capital structure is 86.4% equity and 13.6% debt.

Interpretation

A WACC of 8.9% is moderate, reflecting the market's balanced risk assessment of Knight-Swift Transportation Holdings Inc. Class A Common Stock.

Investors can compare KNX's WACC of 8.9% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

KNX WACC: 8.87% for Knight-Swift Transportation Holdings Inc. Class A Common Stock

Current inputs imply a 9.19% cost of equity and a 8.69% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Knight-Swift Transportation Holdings Inc. Class A Common Stock Common Stock (KNX) WACC Results
Weighted Average Cost of Capital
8.87%
Cost of Equity
9.19%
Risk-Free Rate4.96%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
6.87%
Pre-Tax Cost of Debt8.69%
Tax Rate21.00%
Tax Shield1.83%
Capital Structure
Equity: 86.40%($11.14B)
Debt: 13.60%($1752.66M)
Equity Component
7.94%
86.40% × 9.19%
Debt Component
0.93%
13.60% × 6.87%

Knight-Swift Transportation Holdings Inc. Class A Common Stock (KNX) WACC in context

Knight-Swift Transportation Holdings Inc. Class A Common Stock (KNX) currently screens with an estimated WACC of 8.87%. That blends a 9.19% cost of equity, a 8.69% pre-tax cost of debt, and a 86.40% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What KNX WACC implies

A 8.87% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates KNX

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 86.40% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.