/
DCF Valuation
Base-case fair value
$282.42
Intrinsic $376.57 · 25% MOS
Base-case summary
Our base-case DCF for Kirby Corp (KEX) projects 10 years of free cash flow growth at 17.3% for years 1–5 and 8.7% for years 6–10, anchored to 17.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $497M in trailing free cash flow, this produces an intrinsic value of $376.57 per share. A 25% safety margin gives a fair value of $282.42.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$497M
Cash & equivalents
$58M
Total debt
$1.2B
Shares outstanding
54M