KIRBY CORP (KEX)
Water Transportation · Industrials · $7.1B
Intrinsic Value (Consensus)
$93.58
Current Price
$126.60
Margin of Safety
-26.1%
26.1% Above Intrinsic Value
Value: $94
Price: $127
Valuation Model Estimates
Current Price: $126.60
DCF (Discounted Cash Flow)
$476.66
Graham Number
$92.69
Earnings Power Value
$61.46
Relative Value (P/E)
$126.60
Dividend Discount Model
Not applicable
—
Consensus Value
$93.58
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $6.33
- EPS (Forward)
- $7.60
- Book Value
- $60.32
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 10.5%
- Debt/Equity
- 27%
- Revenue Growth
- 3.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance