The Discounted Cash Flow (DCF) valuation of Kirby Corp (KEX) is 163.11 USD. With the latest stock price at 117.88 USD, the upside of Kirby Corp based on DCF is 38.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.5% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 105.38 - 343.30 | 163.11 |
| Upside | -10.6% - 191.2% | 38.4% |