The Discounted Cash Flow (DCF) valuation of Kirby Corp (KEX) is 127.32 USD. With the latest stock price at 82.64 USD, the upside of Kirby Corp based on DCF is 54.1%.
Based on the latest price of 82.64 USD and our DCF valuation, Kirby Corp (KEX) is a buy. buying Kirby stocks now will result in a potential gain of 54.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.0% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 90.62 - 207.20 | 127.32 |
| Upside | 9.7% - 150.7% | 54.1% |