Knot Offshore Partners LP
NYSE:KNOP

Watchlist Manager
Knot Offshore Partners LP Logo
Knot Offshore Partners LP
NYSE:KNOP
Watchlist
Price: 5.43 USD -0.18% Market Closed
Market Cap: 190.1m USD
Have any thoughts about
Knot Offshore Partners LP?
Write Note
Section:
 

Relative Value

The Relative Value of one KNOP stock under the Base Case scenario is 27.41 USD. Compared to the current market price of 5.43 USD, Knot Offshore Partners LP is Undervalued by 80%.

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.

KNOP Relative Value
Base Case
27.41 USD
Undervaluation 80%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
88
vs Industry
57
Median 3Y
0.9
Median 5Y
1.3
Industry
1.2
Forward
0.6
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
36
Median 3Y
4
Median 5Y
7
Industry
9.4
Forward
-23.8
More Details
1.5
P/OCF
P/OCF
Price to OCF
1.5
vs History
88
vs Industry
46
Median 3Y
2.1
Median 5Y
2.3
Industry
4.7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
32
Median 3Y
3.5
Median 5Y
4.1
Industry
9.7
More Details
0.3
P/B
P/B
Price to Book Value
0.3
vs History
76
vs Industry
68
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1
More Details
3
EV/S
EV/S
Enterprise Value to Sales
3
vs History
93
vs Industry
30
Median 3Y
3.4
Median 5Y
4
Industry
1.7
Forward
2.9
More Details
4.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.7
vs History
92
vs Industry
34
Median 3Y
5.2
Median 5Y
5.3
Industry
4.3
More Details
4.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4.9
vs History
92
vs Industry
22
Median 3Y
5.4
Median 5Y
5.4
Industry
5.8
Forward
4.9
More Details
12.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.4
vs History
53
vs Industry
5
Median 3Y
13.3
Median 5Y
12.7
Industry
8.3
Forward
16.7
More Details
6.9
EV/OCF
EV/OCF
Enterprise Value to OCF
6.9
vs History
80
vs Industry
22
Median 3Y
8.1
Median 5Y
7.6
Industry
6.3
More Details
6.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
6.9
vs History
82
vs Industry
28
Median 3Y
8.4
Median 5Y
7.8
Industry
10.4
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
88
vs Industry
55
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9
More Details

Multiples Across Competitors

KNOP Competitors Multiples
Knot Offshore Partners LP Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Knot Offshore Partners LP
NYSE:KNOP
195.8m USD 0.7 -9.4 4.9 12.4
CA
Enbridge Inc
TSX:ENB
130.9B CAD 2.7 20.8 15.4 23.7
US
Enterprise Products Partners LP
NYSE:EPD
68.3B USD 1.2 11.8 10.5 14.1
US
Energy Transfer LP
NYSE:ET
67.1B USD 0.8 14.6 9.1 13.9
US
Williams Companies Inc
NYSE:WMB
66.6B USD 6.3 23.2 15.6 24.9
US
Kinder Morgan Inc
NYSE:KMI
60.7B USD 4 24 13.7 21.1
US
ONEOK Inc
NYSE:OKE
59.7B USD 3 21.3 15.3 18.9
US
MPLX LP
NYSE:MPLX
49.4B USD 4.2 11.5 10.1 12.5
CA
TC Energy Corp
TSX:TRP
69.1B CAD 4.1 13.6 13.5 19
US
Cheniere Energy Inc
NYSE:LNG
47.4B USD 2.9 13 8.4 9.9
US
Targa Resources Corp
NYSE:TRGP
39.5B USD 2.4 32 13.2 20.1
P/E Multiple
Earnings Growth P/E to Growth
UK
Knot Offshore Partners LP
NYSE:KNOP
Average P/E: 18.6
Negative Multiple: -9.4 		N/A N/A
CA
Enbridge Inc
TSX:ENB
20.8
20%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
11.8
20%
0.6
US
Energy Transfer LP
NYSE:ET
14.6
70%
0.2
US
Williams Companies Inc
NYSE:WMB
23.2
-9%
N/A
US
Kinder Morgan Inc
NYSE:KMI
24
30%
0.8
US
ONEOK Inc
NYSE:OKE
21.3
46%
0.5
US
MPLX LP
NYSE:MPLX
11.5
24%
0.5
CA
TC Energy Corp
TSX:TRP
13.6
51%
0.3
US
Cheniere Energy Inc
NYSE:LNG
13
-71%
N/A
US
Targa Resources Corp
NYSE:TRGP
32
142%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Knot Offshore Partners LP
NYSE:KNOP
Average EV/EBITDA: 11.8
4.9
7%
0.7
CA
Enbridge Inc
TSX:ENB
15.4
51%
0.3
US
Enterprise Products Partners LP
NYSE:EPD
10.5
24%
0.4
US
Energy Transfer LP
NYSE:ET
9.1
37%
0.2
US
Williams Companies Inc
NYSE:WMB
15.6
28%
0.6
US
Kinder Morgan Inc
NYSE:KMI
13.7
33%
0.4
US
ONEOK Inc
NYSE:OKE
15.3
80%
0.2
US
MPLX LP
NYSE:MPLX
10.1
20%
0.5
CA
TC Energy Corp
TSX:TRP
13.5
22%
0.6
US
Cheniere Energy Inc
NYSE:LNG
8.4
-56%
N/A
US
Targa Resources Corp
NYSE:TRGP
13.2
30%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Knot Offshore Partners LP
NYSE:KNOP
Average EV/EBIT: 17.3
12.4
N/A N/A
CA
Enbridge Inc
TSX:ENB
23.7
55%
0.4
US
Enterprise Products Partners LP
NYSE:EPD
14.1
27%
0.5
US
Energy Transfer LP
NYSE:ET
13.9
42%
0.3
US
Williams Companies Inc
NYSE:WMB
24.9
28%
0.9
US
Kinder Morgan Inc
NYSE:KMI
21.1
26%
0.8
US
ONEOK Inc
NYSE:OKE
18.9
49%
0.4
US
MPLX LP
NYSE:MPLX
12.5
19%
0.7
CA
TC Energy Corp
TSX:TRP
19
25%
0.8
US
Cheniere Energy Inc
NYSE:LNG
9.9
-62%
N/A
US
Targa Resources Corp
NYSE:TRGP
20.1
-8%
N/A

See Also

Summary
KNOP intrinsic value, competitors valuation, and company profile.
DCF Valuation
KNOP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KNOP stock valuation using valuation multiples.
Wall Street Estimates
KNOP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KNOP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.