← Scroll for more →
Kirby Corp (KEX)
Water Transportation
Latest Price
$143.93
TTM P/E
22.14
Normalized P/E
33.60
TTM Div Yield
--
Fwd Div Yield
--
Book Value
64.35
P/B Ratio
2.24
Valuation metrics
adjust assumptions →EPS: $6.33
Book value / share: $62.87
Formula: √(22.5 × EPS × BVPS)
Graham Number
$94.63
35% 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
$18.30
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
$56.85
61% downside
EPS: $6.33
Target P/E: 34×
Formula: EPS × P/E
P/E Fair Value
$215.22
+47% upside
Institutional Ownership
99.4% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 5.39M | $733.0M | 10.16% | +115.8K | 2026-06-30 |
| Dimensional Fund Advisors LP | 2.76M | $375.0M | 5.20% | +142.3K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 2.69M | $365.0M | 5.07% | +28.5K | 2026-06-30 |
| Goldman Sachs Group Inc | 2.66M | $361.0M | 5.00% | -172.0K | 2026-06-30 |
| Morgan Stanley | 2.43M | $330.0M | 4.58% | -237.5K | 2026-06-30 |
| Vanguard Capital Management LLC | 2.42M | $328.0M | 4.55% | +8.2K | 2026-06-30 |
| State Street Corp | 1.65M | $224.0M | 3.10% | +9.3K | 2026-06-30 |
| First Trust Advisors LP | 1.62M | $220.0M | 3.05% | +214.2K | 2026-06-30 |
| King Luther Capital Management Corp | 1.46M | $198.0M | 2.75% | -102.9K | 2026-06-30 |
| Neuberger Berman Group LLC | 1.26M | $171.0M | 2.38% | -473.2K | 2026-06-30 |