Knot Offshore Partners LP
NYSE:KNOP

Watchlist Manager
Knot Offshore Partners LP Logo
Knot Offshore Partners LP
NYSE:KNOP
Watchlist
Price: 6.6 USD -0.6% Market Closed
Market Cap: 231m USD

Relative Value

The Relative Value of one KNOP stock under the Base Case scenario is 27.81 USD. Compared to the current market price of 6.6 USD, Knot Offshore Partners LP is Undervalued by 76%.

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
27.81 USD
Undervaluation 76%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
61
Median 3Y
0.7
Median 5Y
1.1
Industry
1.3
Forward
0.7
vs History
1
vs Industry
36
Median 3Y
4.5
Median 5Y
7.1
Industry
10.4
Forward
10.2
vs History
73
vs Industry
50
Median 3Y
1.7
Median 5Y
2
Industry
4.9
vs History
vs Industry
32
Median 3Y
1.8
Median 5Y
4
Industry
10.4
vs History
61
vs Industry
69
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2
vs History
88
vs Industry
32
Median 3Y
3.3
Median 5Y
3.8
Industry
1.9
Forward
2.9
vs History
85
vs Industry
37
Median 3Y
5
Median 5Y
5.2
Industry
4.6
vs History
85
vs Industry
33
Median 3Y
5.2
Median 5Y
5.4
Industry
6.1
Forward
4.5
vs History
63
vs Industry
18
Median 3Y
13.2
Median 5Y
12.6
Industry
8.9
Forward
7.3
vs History
88
vs Industry
27
Median 3Y
7.8
Median 5Y
7.5
Industry
6.4
vs History
88
vs Industry
30
Median 3Y
8.2
Median 5Y
7.6
Industry
10.3
vs History
82
vs Industry
56
Median 3Y
0.6
Median 5Y
0.7
Industry
1

Multiples Across Competitors

KNOP Competitors Multiples
Knot Offshore Partners LP Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Knot Offshore Partners LP
NYSE:KNOP
238m USD 0.7 31.5 4.6 10.3
CA
Enbridge Inc
TSX:ENB
138.1B CAD 2.3 23.4 14.7 22.3
US
Williams Companies Inc
NYSE:WMB
72.9B USD 6.8 31.9 17.1 28.5
US
Enterprise Products Partners LP
NYSE:EPD
69.5B USD 1.2 12 10.5 14.2
US
Energy Transfer LP
NYSE:ET
62.9B USD 0.8 13.8 8.5 13.1
US
Kinder Morgan Inc
NYSE:KMI
61.4B USD 4 23.9 13.7 21.2
US
MPLX LP
NYSE:MPLX
52.8B USD 4.3 12 10.4 12.9
US
Cheniere Energy Inc
NYSE:LNG
53.1B USD 3.1 17.1 10.2 12.3
US
ONEOK Inc
NYSE:OKE
52.3B USD 2.1 17.3 12.6 15.6
CA
TC Energy Corp
TSX:TRP
70B CAD 5.3 16 14.9 22
US
Targa Resources Corp
NYSE:TRGP
38B USD 2.3 31.8 13.2 20.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Knot Offshore Partners LP
NYSE:KNOP
Average EV/EBITDA: 11.9
4.6
2%
2.3
CA
Enbridge Inc
TSX:ENB
14.7
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.1
18%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.5
6%
1.8
US
Energy Transfer LP
NYSE:ET
8.5
8%
1.1
US
Kinder Morgan Inc
NYSE:KMI
13.7
10%
1.4
US
MPLX LP
NYSE:MPLX
10.4
7%
1.5
US
Cheniere Energy Inc
NYSE:LNG
10.2
0%
N/A
US
ONEOK Inc
NYSE:OKE
12.6
14%
0.9
CA
TC Energy Corp
TSX:TRP
14.9
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
13.2
12%
1.1