Knowstox

Fundamentals snapshot

Kirby Corporation

KEX · NYQ · Industrials · Marine Shipping

Current price

$146.00

52-week range

$100.30 - $157.69

Market cap

$7.71B

One-glance verdict

Undervalued

$201.13 our estimate vs market $146.00

Wall Street consensus: $174.71 (-13.1% lower than our fair-value estimate)

Balance sheet

Watch

10.61x Adequate

Net debt $1.19B. Interest coverage shows how many times profit covers the interest bill.

What this company does

Kirby Corporation

Kirby Corporation mainly moves bulk liquids like oil and chemicals on barges and boats across U.S. waterways, and also sells parts and services for engines and other industrial equipment. The money from transporting these products makes up the largest chunk of their income, which is important because it shows how much they are relied upon for essential goods transportation.

Price history

How the share price has moved

—
Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2024 Q3 $130.12M FY2024 Q4 $150.71M FY2025 Q1 $-42.15M FY2025 Q2 $22.45M FY2025 Q3 $160.25M FY2026 Q1 $49.39M FY2026 Q2 $758.00K
Revenue $922.40M
Net income $89.73M
Diluted EPS 1.67
Operating cash flow $72.27M
Free cash flow $758.00K
Revenue $844.10M
Net income $81.20M
Diluted EPS 1.50
Operating cash flow $97.65M
Free cash flow $49.39M
Revenue —
Net income —
Diluted EPS —
Operating cash flow —
Free cash flow —
Revenue $871.16M
Net income $92.50M
Diluted EPS 1.65
Operating cash flow $227.53M
Free cash flow $160.25M
Revenue $855.46M
Net income $94.28M
Diluted EPS 1.67
Operating cash flow $93.92M
Free cash flow $22.45M
Revenue $785.66M
Net income $75.99M
Diluted EPS 1.33
Operating cash flow $36.54M
Free cash flow $-42.15M
Revenue $802.32M
Net income $42.82M
Diluted EPS 0.74
Operating cash flow $247.38M
Free cash flow $150.71M
Revenue $831.15M
Net income $89.97M
Diluted EPS 1.55
Operating cash flow $206.50M
Free cash flow $130.12M

Is it cheap or expensive?

Fair value $201.13 vs current price $146.00

Wall Street consensus is the average analyst price target: $174.71 (-13.1% lower than our fair-value estimate).

Our most-likely fair value is $201.13 a share — about 37.8% above today's price of $146.00, so the stock currently looks cheap (undervalued).

undervalued

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 8.0% · Discount 7.4% · Terminal 2.5%

$201.13

Bear

Growth 4.0% · Discount 7.4% · Terminal 2.5%

$154.46

Bull

Growth 15.0% · Discount 7.4% · Terminal 2.5%

$310.97

Is it drowning in debt?

Watch

Net debt $1.2B. Interest coverage 10.6x.

Net debt $1.19B
Interest coverage 10.61x

Kirby Corporation's profit covers its interest bill about 10.6 times over. which is stronger than most peers shown here.

Watch
Worse cushion Baseline Better cushion
KEX BASELINE Kirby Corporation

Total debt $1.23B Interest coverage 10.61x This is the baseline the peer rows are being compared against.

Total debt $716.40M Interest coverage 68.72x +548% vs KEX Carries about 6.5x more debt cushion than KEX.

Total debt $652.77M Interest coverage 7.17x -32% vs KEX Carries about 1.5x less debt cushion than KEX.

Total debt $2.43B Interest coverage 2.57x -76% vs KEX Carries about 4.1x less debt cushion than KEX.

Total debt $522.53M Interest coverage 4.61x -57% vs KEX Carries about 2.3x less debt cushion than KEX.

Total debt $37.50M Interest coverage 74.24x +600% vs KEX Carries about 7.0x more debt cushion than KEX.

What you should know

The case for and against KEX

2 Rewards 1 Risk

Rewards

  • Revenue grew 3.7% last year.
  • Free cash flow was positive in 10/10 years.

Risks

  • Insider ownership is only 0.8% (peer median: 16.4%).

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
21.01x
Forward P/E
17.05x
P/B
2.25x
P/S
2.14x
EV/EBITDA
11.04x
PEG ratio
2.63x

Profitability

How much profit each dollar creates

Gross margin
33.2%
Operating margin
15.5%
Net margin
10.4%
ROE
—
ROA
—

Health

Liquidity and balance-sheet strength

Debt / equity
0.36x
Current ratio
—
Quick ratio
—
Total debt
$1.23B
Total cash
$38.95M

Growth

How the business has been compounding

Revenue TTM
$3.49B
Revenue 5Y CAGR
10.6%
EPS TTM
6.95
EPS 5Y CAGR
46.1%

Cash flow

How much cash the business throws off

Operating CF TTM
$709.66M
Free CF TTM
$405.73M
FCF margin
11.6%

Dividend

Shareholder payout

Yield
0.0%
Payout ratio
0.0%
Last ex-div date
1989-08-08