
Kirby Corp
NYSE:KEX

Intrinsic Value
The intrinsic value of one
KEX
stock under the Base Case scenario is
136.45
USD.
Compared to the current market price of 95.33 USD,
Kirby Corp
is
Undervalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kirby Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Kirby Corp
Balance Sheet Decomposition
Kirby Corp
Current Assets | 1.1B |
Cash & Short-Term Investments | 74.4m |
Receivables | 536.7m |
Other Current Assets | 457.4m |
Non-Current Assets | 4.8B |
Long-Term Investments | 2.9m |
PP&E | 4.2B |
Intangibles | 473.2m |
Other Non-Current Assets | 125.4m |
Free Cash Flow Analysis
Kirby Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Kirby Corp
Revenue
|
3.3B
USD
|
Cost of Revenue
|
-2.2B
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-612.3m
USD
|
Operating Income
|
453.2m
USD
|
Other Expenses
|
-166.5m
USD
|
Net Income
|
286.7m
USD
|
KEX Profitability Score
Profitability Due Diligence
Kirby Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Kirby Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
KEX Solvency Score
Solvency Due Diligence
Kirby Corp's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Score
Kirby Corp's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KEX Price Targets Summary
Kirby Corp
According to Wall Street analysts, the average 1-year price target for
KEX
is 136.68 USD
with a low forecast of 124.23 USD and a high forecast of 148.05 USD.
Dividends
Current shareholder yield for KEX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
KEX
stock under the Base Case scenario is
136.45
USD.
Compared to the current market price of 95.33 USD,
Kirby Corp
is
Undervalued by 30%.