Skip to content

Kirby Corporation (KEX) — WACC Analysis

WACC Breakdown

Kirby Corporation (KEX) has a weighted average cost of capital (WACC) of 8.6%. The cost of equity is 9.3%, derived from a beta of 0.95 and a risk-free rate of 5.2%. The after-tax cost of debt is 3.4%. The capital structure is 87.4% equity and 12.6% debt.

Interpretation

A WACC of 8.6% is moderate, reflecting the market's balanced risk assessment of Kirby Corporation.

Investors can compare KEX's WACC of 8.6% against industry peers to gauge its relative financing costs. A beta of 0.95 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

KEX WACC: 8.57% for Kirby Corporation

Current inputs imply a 9.31% cost of equity and a 4.29% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Kirby Corporation Common Stock (KEX) WACC Results
Weighted Average Cost of Capital
8.57%
Cost of Equity
9.31%
Risk-Free Rate5.22%
Beta0.95
Market Risk Premium4.23%
Cost of Debt
3.39%
Pre-Tax Cost of Debt4.29%
Tax Rate21.00%
Tax Shield0.90%
Capital Structure
Equity: 87.43%($7174.46M)
Debt: 12.57%($1031.40M)
Equity Component
8.14%
87.43% × 9.31%
Debt Component
0.43%
12.57% × 3.39%

Kirby Corporation (KEX) WACC in context

Kirby Corporation (KEX) currently screens with an estimated WACC of 8.57%. That blends a 9.31% cost of equity, a 4.29% pre-tax cost of debt, and a 87.43% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What KEX WACC implies

A 8.57% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates KEX

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.95 and equity accounts for 87.43% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.