|
Market Closed -
NYSE
16:00:02 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 133.15 USD | +1.25% |
|
-2.92% | +20.85% |
| 10-14 | JPMorgan Initiates Coverage on Kirby With Overweight Rating, $200 Price Target | MT |
| 07-29 | Kirby Corporation, Q2 2026 Earnings Call, Jul 29, 2026 |
Company Valuation: Kirby Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,572 | 3,854 | 4,638 | 6,073 | 5,972 | 6,943 | - | - |
| Change | - | 7.91% | 20.34% | 30.93% | -1.67% | 16.27% | - | - |
| Enterprise Value (EV) 1 | 4,700 | 4,853 | 5,614 | 6,873 | 5,972 | 7,987 | 7,763 | 7,532 |
| Change | - | 3.25% | 15.68% | 22.43% | -13.12% | 33.75% | -2.81% | -2.97% |
| P/E | -14.5x | 31.7x | 21.1x | 21.5x | 17.4x | 18.6x | 16x | 13.8x |
| PBR | 1.24x | 1.28x | 1.47x | 1.84x | - | 1.99x | 1.84x | 1.69x |
| PEG | - | -0x | 0.3x | 0.7x | 0.6x | 1.6x | 1x | 0.9x |
| Capitalization / Revenue | 1.59x | 1.38x | 1.5x | 1.86x | 1.78x | 1.91x | 1.79x | 1.63x |
| EV / Revenue | 2.09x | 1.74x | 1.82x | 2.1x | 1.78x | 2.2x | 2x | 1.76x |
| EV / EBITDA | 15.4x | 11.8x | 10.1x | 9.7x | 7.65x | 9.9x | 8.79x | 7.57x |
| EV / EBIT | 56.9x | 25.2x | 16.8x | 15.1x | 12x | 15.5x | 13.2x | 11.4x |
| EV / FCF | 17.1x | 30.6x | 34.1x | 16.6x | - | 24.9x | 16.3x | 15.6x |
| FCF Yield | 5.85% | 3.26% | 2.93% | 6.02% | - | 4.02% | 6.14% | 6.41% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -4.11 | 2.03 | 3.72 | 4.91 | 6.33 | 7.068 | 8.218 | 9.529 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,247 | 2,785 | 3,092 | 3,266 | 3,364 | 3,635 | 3,886 | 4,270 |
| EBITDA 1 | 306.1 | 410.5 | 557.3 | 708.3 | 781 | 806.6 | 883.3 | 995.4 |
| EBIT 1 | 82.58 | 192.9 | 335.1 | 455.4 | 496.3 | 515.2 | 588.2 | 663.1 |
| Net income 1 | -247 | 122.3 | 222.9 | 286.7 | 354.6 | 374.3 | 418.6 | 469.8 |
| Net Debt 1 | 1,129 | 999 | 976 | 800.5 | - | 1,044 | 819.3 | 588.7 |
| Reference price 2 | 59.42 | 64.35 | 78.48 | 105.80 | 110.18 | 131.50 | 131.50 | 131.50 |
| Nbr of stocks (in thousands) | 60,111 | 59,895 | 59,100 | 57,400 | 54,200 | 52,800 | - | - |
| Announcement Date | 1/27/22 | 1/31/23 | 2/1/24 | 1/30/25 | 1/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.61x | 2.2x | 9.9x | -.--% | 6.94B | |
| 6.99x | 0.68x | 3.23x | 5.35% | 48.57B | |
| 6.17x | 0.56x | 2.34x | 8.53% | 35.66B | |
| 27.15x | 1.29x | 6.83x | 1.93% | 25.74B | |
| 8.02x | 3.56x | 6.63x | 4.91% | 19.68B | |
| 10.76x | 1.44x | 10.51x | 4.23% | 18.65B | |
| 6.01x | 1.17x | 3.33x | 7.8% | 17.26B | |
| 11.81x | 4.05x | 9.92x | 6.96% | 16.28B | |
| 8.1x | 2.1x | 13.61x | 2.79% | 16.12B | |
| 10.34x | 0.92x | 3.8x | 3.12% | 16.1B | |
| Average | 11.40x | 1.80x | 7.01x | 4.56% | 22.1B | |
| Weighted average by Cap. | 10.59x | 1.51x | 5.93x | 5.12% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- KEX Stock
- Valuation Kirby Corporation
Select your edition
All financial news and data tailored to specific country editions
