As of 2024-12-12, the Intrinsic Value of Kirby Corp (KEX) is
163.11 USD. This Kirby valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 117.88 USD, the upside of Kirby Corp is
38.40%.
The range of the Intrinsic Value is 105.38 - 343.30 USD
163.11 USD
Intrinsic Value
Kirby Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
105.38 - 343.30 |
163.11 |
38.4% |
| DCF (Growth 10y) |
124.91 - 372.52 |
185.42 |
57.3% |
| DCF (EBITDA 5y) |
69.28 - 100.25 |
81.22 |
-31.1% |
| DCF (EBITDA 10y) |
90.48 - 129.24 |
105.84 |
-10.2% |
| Fair Value |
32.96 - 32.96 |
32.96 |
-72.04% |
| P/E |
35.37 - 56.04 |
42.76 |
-63.7% |
| EV/EBITDA |
35.91 - 67.38 |
53.85 |
-54.3% |
| EPV |
46.49 - 66.60 |
56.55 |
-52.0% |
| DDM - Stable |
55.57 - 198.20 |
126.88 |
7.6% |
| DDM - Multi |
83.66 - 232.24 |
123.04 |
4.4% |
Kirby Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,766.31 |
| Beta |
1.30 |
| Outstanding shares (mil) |
57.40 |
| Enterprise Value (mil) |
7,677.83 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.07% |
| Cost of Debt |
4.39% |
| WACC |
7.45% |