KIRBY CORP (KEX)
Water Transportation
Latest Price
$138.96
TTM P/E
21.38
Normalized P/E
43.59
Div Yield
--
Book Value
64.32
P/B Ratio
2.16
Valuation metrics
adjust assumptions →EPS: $6.33
Book value / share: $60.32
Formula: √(22.5 × EPS × BVPS)
Graham Number
$92.69
33% downside
Norm. op. income: $242M (median of 7yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$17.56
87% downside
Base FCF: $224M (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$54.55
61% downside
EPS: $6.33
Target P/E: 44×
Formula: EPS × P/E
P/E Fair Value
$278.52
+100% upside
Institutional Ownership
98.6% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 5.39M | $733.0M | 10.08% | +115.8K | 2026-06-30 |
| DIMENSIONAL FUND ADVISORS LP | 2.76M | $375.0M | 5.16% | +142.3K | 2026-06-30 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 2.69M | $365.0M | 5.03% | +28.5K | 2026-06-30 |
| GOLDMAN SACHS GROUP INC | 2.66M | $361.0M | 4.96% | -172.0K | 2026-06-30 |
| MORGAN STANLEY | 2.43M | $330.0M | 4.55% | -237.5K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 2.42M | $328.0M | 4.51% | +8.2K | 2026-06-30 |
| STATE STREET CORP | 1.65M | $224.0M | 3.08% | +9.3K | 2026-06-30 |
| FIRST TRUST ADVISORS LP | 1.62M | $220.0M | 3.02% | +214.2K | 2026-06-30 |
| KING LUTHER CAPITAL MANAGEMENT CORP | 1.46M | $198.0M | 2.72% | -102.9K | 2026-06-30 |
| NEUBERGER BERMAN GROUP LLC | 1.26M | $171.0M | 2.36% | -473.2K | 2026-06-30 |