|
Market Closed -
NYSE
02:30:02 14/11/2026 am IST
|
5-day change | 1st Jan Change | ||
| 129.72 USD | +0.94% |
|
+7.21% | +17.73% |
| 04/11 | Kirby Insider Sold Shares Worth $2,587,569, According to a Recent SEC Filing | MT |
| 28/10 | Kirby's Q3 Earnings, Revenue Rise; 2026 EPS Growth Guidance Narrowed | MT |
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 | 6,783 | - | - |
| Change | - | 7.91% | 20.34% | 30.93% | -1.67% | 13.58% | - | - |
| Enterprise Value (EV) 1 | 4,700 | 4,853 | 5,614 | 6,873 | 5,972 | 7,791 | 7,577 | 7,339 |
| Change | - | 3.25% | 15.68% | 22.43% | -13.12% | 30.46% | -2.74% | -3.14% |
| P/E | -14.5x | 31.7x | 21.1x | 21.5x | 17.4x | 18x | 15.1x | 13.6x |
| PBR | 1.24x | 1.28x | 1.47x | 1.84x | - | 1.97x | 1.8x | 1.64x |
| PEG | - | -0x | 0.3x | 0.7x | 0.6x | 1.3x | 0.8x | 1.2x |
| Capitalization / Revenue | 1.59x | 1.38x | 1.5x | 1.86x | 1.78x | 1.84x | 1.72x | 1.62x |
| EV / Revenue | 2.09x | 1.74x | 1.82x | 2.1x | 1.78x | 2.11x | 1.92x | 1.75x |
| EV / EBITDA | 15.4x | 11.8x | 10.1x | 9.7x | 7.65x | 9.5x | 8.33x | 7.48x |
| EV / EBIT | 56.9x | 25.2x | 16.8x | 15.1x | 12x | 14.9x | 12.4x | 11.1x |
| EV / FCF | 17.1x | 30.6x | 34.1x | 16.6x | - | 20.6x | 14.8x | 13.7x |
| FCF Yield | 5.85% | 3.26% | 2.93% | 6.02% | - | 4.86% | 6.76% | 7.32% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -4.11 | 2.03 | 3.72 | 4.91 | 6.33 | 7.221 | 8.579 | 9.539 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,247 | 2,785 | 3,092 | 3,266 | 3,364 | 3,691 | 3,953 | 4,192 |
| EBITDA 1 | 306.1 | 410.5 | 557.3 | 708.3 | 781 | 819.9 | 909.3 | 981 |
| EBIT 1 | 82.58 | 192.9 | 335.1 | 455.4 | 496.3 | 523.9 | 610 | 659 |
| Net income 1 | -247 | 122.3 | 222.9 | 286.7 | 354.6 | 384.6 | 438.6 | 479.4 |
| Net Debt 1 | 1,129 | 999 | 976 | 800.5 | - | 1,008 | 794.5 | 556.3 |
| Reference price 2 | 59.42 | 64.35 | 78.48 | 105.80 | 110.18 | 129.72 | 129.72 | 129.72 |
| Nbr of stocks (in thousands) | 60,111 | 59,895 | 59,100 | 57,400 | 54,200 | 52,287 | - | - |
| Announcement Date | 27/01/22 | 31/01/23 | 01/02/24 | 30/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.96x | 2.11x | 9.5x | -.--% | 678.27Cr | |
| 5.87x | 0.64x | 2.85x | 6.87% | 4.64TCr | |
| 5.51x | 0.54x | 1.99x | 9.46% | 3.74TCr | |
| 12.7x | 1.21x | 6.05x | 3.5% | 2.49TCr | |
| 5.09x | 2.69x | 4.58x | 5.94% | 1.86TCr | |
| 9.43x | 1.43x | 10.55x | 4.3% | 1.75TCr | |
| 5.74x | 1.13x | 3.12x | 8.25% | 1.69TCr | |
| 10.32x | 3.56x | 8.54x | 8.68% | 1.46TCr | |
| 6.99x | 0.84x | 2.75x | 3.43% | 1.51TCr | |
| 7.4x | 1.95x | 12.61x | 3.01% | 1.47TCr | |
| Average | 8.70x | 1.61x | 6.26x | 5.34% | 2TCr | |
| Weighted average by Cap. | 7.70x | 1.32x | 5.15x | 6.14% |
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
