KEX
Kirby Corp
Price:  
117.57 
USD
Volume:  
562,347.00
United States | Marine
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Kirby Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Kirby Corp (KEX) is 153.43 USD. This Kirby valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.57 USD, the upside of Kirby Corp is %.

The range of the Intrinsic Value is 99.48 - 317.74 USD

117.57 USD
Stock Price
153.43 USD
Intrinsic Value
Intrinsic Value Details

Kirby Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 99.48 - 317.74 153.43 30.5%
DCF (Growth 10y) 117.31 - 344.54 173.86 47.9%
DCF (EBITDA 5y) 91.97 - 119.92 108.07 -8.1%
DCF (EBITDA 10y) 111.16 - 149.77 131.74 12.0%
Fair Value 26.70 - 26.70 26.70 -77.29%
P/E 29.70 - 73.01 47.49 -59.6%
EV/EBITDA 38.46 - 81.37 63.86 -45.7%
EPV 45.64 - 64.25 54.94 -53.3%
DDM - Stable 46.49 - 160.66 103.58 -11.9%
DDM - Multi 75.11 - 203.15 109.84 -6.6%

Kirby Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,874.32
Beta 1.11
Outstanding shares (mil) 58.47
Enterprise Value (mil) 7,858.34
Market risk premium 4.60%
Cost of Equity 7.96%
Cost of Debt 4.53%
WACC 7.36%