Delek Logistics Partners LP
NYSE:DKL

Watchlist Manager
Delek Logistics Partners LP Logo
Delek Logistics Partners LP
NYSE:DKL
Watchlist
Price: 43.75 USD 0.09% Market Closed
Market Cap: 2.3B USD

Relative Value

The Relative Value of one DKL stock under the Base Case scenario is 65.52 USD. Compared to the current market price of 43.75 USD, Delek Logistics Partners LP is Undervalued by 33%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DKL Relative Value
Base Case
65.52 USD
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
31
Median 3Y
1.8
Median 5Y
1.8
Industry
1.2
Forward
2.1
vs History
0
vs Industry
15
Median 3Y
12.6
Median 5Y
10.9
Industry
10
Forward
18.7
vs History
11
vs Industry
12
Median 3Y
7.5
Median 5Y
6.2
Industry
4.9
vs History
15
vs Industry
16
Median 3Y
11.2
Median 5Y
3.9
Industry
9.9
vs History
0
vs Industry
0
Median 3Y
-15.6
Median 5Y
-13.4
Industry
1.2
vs History
0
vs Industry
25
Median 3Y
3.4
Median 5Y
3.4
Industry
1.7
Forward
3.9
vs History
0
vs Industry
12
Median 3Y
12.7
Median 5Y
11.8
Industry
4.5
vs History
3
vs Industry
12
Median 3Y
11.1
Median 5Y
9.8
Industry
5.9
Forward
8.4
vs History
0
vs Industry
11
Median 3Y
15
Median 5Y
13.3
Industry
8.3
Forward
13.3
vs History
11
vs Industry
9
Median 3Y
14.4
Median 5Y
11.1
Industry
6.4
vs History
9
vs Industry
7
Median 3Y
17.7
Median 5Y
11.6
Industry
10.8
vs History
60
vs Industry
17
Median 3Y
2.1
Median 5Y
2.1
Industry
0.9

Multiples Across Competitors

DKL Competitors Multiples
Delek Logistics Partners LP Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Delek Logistics Partners LP
NYSE:DKL
2.3B USD 2.4 15.8 13.6 20.4
CA
Enbridge Inc
TSX:ENB
138.2B CAD 2.6 27.3 15.4 23.5
US
Williams Companies Inc
NYSE:WMB
74.2B USD 7.1 33.4 17.9 29.8
US
Enterprise Products Partners LP
NYSE:EPD
72.6B USD 1.3 12.4 10.9 14.7
US
Energy Transfer LP
NYSE:ET
64.6B USD 0.8 14.7 8.7 13.5
US
Kinder Morgan Inc
NYSE:KMI
64B USD 4.2 24.7 13.9 21.4
US
ONEOK Inc
NYSE:OKE
59.7B USD 2.8 19.7 14.5 17.8
US
MPLX LP
NYSE:MPLX
54.3B USD 4.5 12.7 11 13.7
US
Cheniere Energy Inc
NYSE:LNG
52B USD 3.3 16 9.8 11.8
CA
TC Energy Corp
TSX:TRP
72.5B CAD 5.3 15.8 14.9 22
US
Targa Resources Corp
NYSE:TRGP
44.8B USD 2.7 35.3 14.2 21.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Delek Logistics Partners LP
NYSE:DKL
Average EV/EBITDA: 13.2
13.6
23%
0.6
CA
Enbridge Inc
TSX:ENB
15.4
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.9
16%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
10.9
7%
1.6
US
Energy Transfer LP
NYSE:ET
8.7
9%
1
US
Kinder Morgan Inc
NYSE:KMI
13.9
11%
1.3
US
ONEOK Inc
NYSE:OKE
14.5
15%
1
US
MPLX LP
NYSE:MPLX
11
7%
1.6
US
Cheniere Energy Inc
NYSE:LNG
9.8
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.9
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
14.2
12%
1.2