As of 2025-12-18, the Intrinsic Value of Kirby Corp (KEX) is 148.08 USD. This Kirby valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.79 USD, the upside of Kirby Corp is 34.90%.
The range of the Intrinsic Value is 102.07 - 261.09 USD
Based on its market price of 109.79 USD and our intrinsic valuation, Kirby Corp (KEX) is undervalued by 34.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 102.07 - 261.09 | 148.08 | 34.9% |
| DCF (Growth 10y) | 126.43 - 298.16 | 176.51 | 60.8% |
| DCF (EBITDA 5y) | 96.80 - 131.74 | 117.25 | 6.8% |
| DCF (EBITDA 10y) | 117.02 - 162.58 | 141.41 | 28.8% |
| Fair Value | 28.19 - 28.19 | 28.19 | -74.32% |
| P/E | 42.17 - 69.43 | 51.08 | -53.5% |
| EV/EBITDA | 49.99 - 92.50 | 69.34 | -36.8% |
| EPV | 60.27 - 85.97 | 73.12 | -33.4% |
| DDM - Stable | 49.32 - 146.26 | 97.79 | -10.9% |
| DDM - Multi | 84.35 - 195.51 | 117.98 | 7.5% |
| Market Cap (mil) | 5,950.62 |
| Beta | 1.39 |
| Outstanding shares (mil) | 54.20 |
| Enterprise Value (mil) | 6,952.51 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.74% |
| Cost of Debt | 4.28% |
| WACC | 8.04% |