KEX
Kirby Corp
Price:  
126.51 
USD
Volume:  
273,230.00
United States | Marine
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Kirby Intrinsic Value

26.30 %
Upside

As of 2024-12-05, the Intrinsic Value of Kirby Corp (KEX) is 159.81 USD. This Kirby valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.51 USD, the upside of Kirby Corp is 26.30%.

The range of the Intrinsic Value is 103.28 - 335.38 USD

126.51 USD
Stock Price
159.81 USD
Intrinsic Value
Intrinsic Value Details

Kirby Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 103.28 - 335.38 159.81 26.3%
DCF (Growth 10y) 122.43 - 363.96 181.68 43.6%
DCF (EBITDA 5y) 72.52 - 111.11 90.82 -28.2%
DCF (EBITDA 10y) 92.81 - 139.26 114.12 -9.8%
Fair Value 32.96 - 32.96 32.96 -73.95%
P/E 36.87 - 60.45 45.21 -64.3%
EV/EBITDA 35.91 - 77.61 59.43 -53.0%
EPV 45.73 - 66.05 55.89 -55.8%
DDM - Stable 54.94 - 196.64 125.79 -0.6%
DDM - Multi 82.61 - 230.33 121.66 -3.8%

Kirby Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,261.67
Beta 1.31
Outstanding shares (mil) 57.40
Enterprise Value (mil) 8,173.19
Market risk premium 4.60%
Cost of Equity 8.11%
Cost of Debt 4.39%
WACC 7.52%