NYSE
KNOP
Last Price
US $9.99
KEY FIGURES
MKT CAP
$335.9M
EPS
TTM
$0.54
PEG
TTM
0.44x
P/E
TTM
18.92x
P/S
TTM
0.92x
YIELD
1.28%
GROWTH
Revenue Y/Y
5.47%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $9.99
143.64%
Default assumptions
EBITDA Multiple
Fair Value
Market $9.99
104.70%
Default assumptions
Valuation
Financial
Performance
Financial risk - Cash flow debt coverage.
KNOT Offshore Partners LP cash flow to debt ratio of 16.29% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Financial stability - Healthy cash flow growth.
KNOT Offshore Partners LP's free cash flow has increased 14.14% from $136.20M last year to $155.46M, signaling increasing performance
Financial risk - Healthy debt to equity ratio.
KNOT Offshore Partners LP's debt to equity ratio is 1.52, which means that the company's assets are unhealthy financed, signaling financial risk. READ MORE: A ratio over 0.60 means the company finances its assets with debt, signaling financial risk. If ratio is negative, the company spent its own equity and risks bankruptcy
Financial risk - Healthy debt to equity ratio development.
KNOT Offshore Partners LP's debt has increased relative to shareholder equity from 1.48 last year to 1.52 today, signaling weakened financials
Financial risk - Net debt/EBITDA.
KNOT Offshore Partners LP has a net debt to EBITDA ratio of 3.88x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Financial risk - ICR.
KNOT Offshore Partners LP's interest coverage ratio is 1.63, which means that the company struggles to meet interest obligations, signaling financial risk.
Financial stability - Profit margin growth.
KNOT Offshore Partners LP's profit margin has increased (9.25%) in the last year from 4.50% to 4.92%, signaling increasing performance
Financial risk - Short term assets vs short term liabilities.
KNOT Offshore Partners LP's short-term liabilities of $426.93M exceed its short-term assets of $111.44M, signaling financial risk
Decreasing performance - ROA.
KNOT Offshore Partners LP's return on assets of 1.10% is lower than the 5.00% threshold, indicating inefficient asset utilization
Decreasing performance - Absolute return on equity.
KNOT Offshore Partners LP's return on equity of 2.97%, is lower than 15.00%, indicating bad performance
Increasing performance - Earnings quality.
KNOT Offshore Partners LP's operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Increasing performance - Earnings stability.
KNOT Offshore Partners LP had positive net income in 4.00 out of 5 years, indicating stable and consistent earnings
Increasing performance - Free cash flow.
KNOT Offshore Partners LP has positive free cash flow, indicating the company generates cash after capital expenditures
Increasing performance - FCF yield.
KNOT Offshore Partners LP has a free cash flow yield of 46.28%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Increasing performance - Healthy earnings growth.
KNOT Offshore Partners LP's yearly earnings has increased 65.37% since last year from $14.06M to $23.26M, signaling increasing performance
Increasing performance - Healthy revenue growth.
KNOT Offshore Partners LP's yearly revenue has increased 16.57% since last year from $312.63M to $364.44M, signaling increasing performance
Increasing performance - ROIC.
ROIC 5.70% (Source: FMP key-metrics). In the 5–10% partial-credit band. Score: 1 of 2. This band sits within the typical US weighted-average cost of capital range. Methodology choice can change the conclusion: under FMP's invested-capital definition the company is at or near its cost of capital; under narrower operating-capital definitions the same company may score higher. Invested capital here includes equity, non-current liabilities, and short-term debt. Cash is not subtracted. See methodology.
Increasing performance - 3-year revenue CAGR.
KNOT Offshore Partners LP's 3-year revenue CAGR of 10.71% is positive, indicating growing revenue over the past 3 years
Increasing performance - Revenue consistency.
KNOT Offshore Partners LP had revenue growth in 4.00 out of 5 years, indicating consistent revenue performance
Increasing performance - ROE consistency.
KNOT Offshore Partners LP had positive ROE in 4.00 out of 5 years, indicating consistent and reliable returns on equity
Undervalued - DCF valuation.
KNOT Offshore Partners LP is undervalued relative to its fair value price of 24.34 based on Discounted Cash Flow model
Undervalued - Earnings yield.
KNOT Offshore Partners LP has an earnings yield of 5.41%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
Undervalued - EBITDA valuation.
KNOT Offshore Partners LP is undervalued relative to its fair value price of 20.45 based on EBITDA multiple model
Undervalued - EV/EBITDA.
KNOT Offshore Partners LP has an EV/EBITDA ratio of 5.75x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Undervalued - PEG ratio value.
KNOT Offshore Partners LP has a PEG-ratio under 1 which is considered undervalued
Undervalued - P/B ratio.
KNOT Offshore Partners LP has a price-to-book ratio of 0.55x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Undervalued - P/S ratio.
KNOT Offshore Partners LP has a price-to-sales ratio of 0.90x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
2.97%
Return on equity
ROIC: 5.70%
Valuation History
18.9X
Price to Earnings
EV/EBITDA: 5.8X
Cash flow
Profit margin
3.54%
(FY vs FY)
Cash flow Y/Y
-1.65%
(FY vs FY)
Base valuations use default assumptions. Customize in the Valuator.