Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Kirby Corporation (KEX)

Previous Close$128.04
Intrinsic Value$37.00
Upside potential  -71%
Previous Close
$128.04
Intrinsic Value
$37.00*
Potential        
-71%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %24.0NaN
Revenue, $2785NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2592NaN
Operating income, $m193NaN
EBITDA, $m437NaN
Interest expense (income), $mNaN
Earnings before tax, $m164NaN
Tax expense, $m42NaN
Net income, $m122NaN

BALANCE SHEET

Cash and short-term investments, $m81NaN
Total assets, $m5555NaN
Adjusted assets (=assets-cash), $m5474NaN
Average production assets, $m4151NaN
Working capital, $m570NaN
Total debt, $m1116NaN
Total liabilities, $m2510NaN
Total equity, $m3045NaN
Debt-to-equity ratio0.367NaN
Adjusted equity ratio0.549NaN

CASH FLOW

Net income, $m122NaN
Depreciation, amort., depletion, $m244NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m294NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-136NaN
Free cash flow, $m430NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m570
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount