investorscraft@gmail.com

Intrinsic Value of Kirby Corporation (KEX)

Previous Close$116.97
Intrinsic Value
Upside potential
Previous Close
$116.97

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kirby Corporation operates as a leading provider of marine transportation and distribution services in the United States, primarily serving the inland and coastal tank barge markets. The company's core revenue model is driven by long-term contracts and spot market engagements, transporting bulk liquid products such as petrochemicals, refined petroleum, and agricultural chemicals. Kirby's inland segment dominates with a large fleet of tank barges and towboats, while its coastal operations focus on refined products and black oil. The company holds a strong market position due to its scale, operational efficiency, and regulatory compliance, which are critical in the highly fragmented marine transport sector. Its diversified customer base, including major oil companies and chemical producers, provides stability against cyclical demand fluctuations. Kirby's strategic focus on safety, environmental stewardship, and fleet modernization further enhances its competitive edge in a capital-intensive industry.

Revenue Profitability And Efficiency

Kirby reported revenue of $3.27 billion for FY 2024, with net income of $286.7 million, reflecting a net margin of approximately 8.8%. The company generated $756.5 million in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures of $342.7 million indicate ongoing investments in fleet maintenance and growth, aligning with industry demands for modern, efficient vessels.

Earnings Power And Capital Efficiency

Diluted EPS stood at $4.91, supported by disciplined cost management and operational leverage. Kirby's capital efficiency is evident in its ability to sustain profitability despite cyclical pressures in the marine transportation sector. The absence of dividends suggests a reinvestment strategy focused on organic growth and debt reduction.

Balance Sheet And Financial Health

Kirby maintains a conservative balance sheet with $74.4 million in cash and equivalents against total debt of $1.06 billion. The debt level is manageable given the company's stable cash flows and asset-backed financing structure. The balance sheet supports continued fleet investments and potential strategic acquisitions.

Growth Trends And Dividend Policy

Growth is driven by demand for reliable marine transportation, particularly in petrochemicals and refined products. Kirby has not paid dividends, opting instead to reinvest cash flows into fleet upgrades and market expansion. This aligns with its long-term strategy to capitalize on industry consolidation and regulatory tailwinds favoring larger, compliant operators.

Valuation And Market Expectations

The market values Kirby based on its cyclical earnings power and asset-heavy business model. Investors likely focus on contract renewals, spot market rates, and fuel cost trends as key valuation drivers. The company's scale and operational efficiency position it well for recovery in marine freight demand.

Strategic Advantages And Outlook

Kirby's strategic advantages include its extensive fleet, long-term customer relationships, and focus on operational excellence. The outlook remains positive, supported by steady demand for liquid bulk transportation and potential margin expansion from pricing power and cost controls. Regulatory compliance and sustainability initiatives further strengthen its market position.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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