|
Market Closed -
NYSE
04:00:02 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 143.93 USD | -1.42% |
|
+8.10% | +30.63% |
| 10-28 | Kirby's Q3 Earnings, Revenue Rise; 2026 EPS Growth Guidance Narrowed | MT |
| 10-28 | Kirby Corporation, Q3 2026 Earnings Call, Oct 28, 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 | 7,600 | - | - |
| Change | - | 7.91% | 20.34% | 30.93% | -1.67% | 27.26% | - | - |
| Enterprise Value (EV) 1 | 4,700 | 4,853 | 5,614 | 6,873 | 5,972 | 8,608 | 8,394 | 8,156 |
| Change | - | 3.25% | 15.68% | 22.43% | -13.12% | 44.14% | -2.48% | -2.84% |
| P/E | -14.5x | 31.7x | 21.1x | 21.5x | 17.4x | 19.9x | 16.8x | 15.1x |
| PBR | 1.24x | 1.28x | 1.47x | 1.84x | - | 2.18x | 2x | 1.82x |
| PEG | - | -0x | 0.3x | 0.7x | 0.6x | 1.4x | 0.9x | 1.3x |
| Capitalization / Revenue | 1.59x | 1.38x | 1.5x | 1.86x | 1.78x | 2.06x | 1.92x | 1.81x |
| EV / Revenue | 2.09x | 1.74x | 1.82x | 2.1x | 1.78x | 2.33x | 2.12x | 1.95x |
| EV / EBITDA | 15.4x | 11.8x | 10.1x | 9.7x | 7.65x | 10.5x | 9.23x | 8.31x |
| EV / EBIT | 56.9x | 25.2x | 16.8x | 15.1x | 12x | 16.4x | 13.8x | 12.4x |
| EV / FCF | 17.1x | 30.6x | 34.1x | 16.6x | - | 22.7x | 16.4x | 15.2x |
| FCF Yield | 5.85% | 3.26% | 2.93% | 6.02% | - | 4.4% | 6.1% | 6.58% |
| 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 | 143.93 | 143.93 | 143.93 |
| Nbr of stocks (in thousands) | 60,111 | 59,895 | 59,100 | 57,400 | 54,200 | 52,800 | - | - |
| Announcement Date | 27/1/22 | 31/1/23 | 1/2/24 | 30/1/25 | 29/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.93x | 2.33x | 10.5x | -.--% | 7.6B | |
| 6.77x | 0.68x | 3.18x | 5.6% | 48.97B | |
| 6.83x | 0.69x | 2.87x | 7.71% | 39.31B | |
| 26.47x | 1.31x | 6.99x | 2.06% | 26.2B | |
| 7.85x | 3.62x | 6.54x | 5.15% | 21.49B | |
| 11.18x | 1.48x | 10.8x | 3.97% | 19.34B | |
| 6.27x | 1.22x | 3.48x | 7.47% | 18.01B | |
| 11.81x | 4.12x | 10x | 7.26% | 16.67B | |
| 8.43x | 2.15x | 13.9x | 2.68% | 16.74B | |
| 9.67x | 0.98x | 3.95x | 3.02% | 16.51B | |
| Average | 11.52x | 1.86x | 7.22x | 4.49% | 23.08B | |
| Weighted average by Cap. | 10.57x | 1.57x | 6.10x | 5.06% |
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
