The Discounted Cash Flow (DCF) valuation of Kirby Corp (KEX) is 157.63 USD. With the latest stock price at 133.46 USD, the upside of Kirby Corp based on DCF is 18.1%.
Based on the latest price of 133.46 USD and our DCF valuation, Kirby Corp (KEX) is a buy. buying Kirby stocks now will result in a potential gain of 18.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.2% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 107.03 - 291.54 | 157.63 |
| Upside | -19.8% - 118.4% | 18.1% |