Knot Offshore Partners LP
NYSE:KNOP

Watchlist Manager
Knot Offshore Partners LP Logo
Knot Offshore Partners LP
NYSE:KNOP
Watchlist
Price: 6.38 USD 1.43% Market Closed
Market Cap: 223.3m USD

Relative Value

The Relative Value of one KNOP stock under the Base Case scenario is 27.97 USD. Compared to the current market price of 6.38 USD, Knot Offshore Partners LP is Undervalued by 77%.

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
27.97 USD
Undervaluation 77%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
61
Median 3Y
0.7
Median 5Y
1.1
Industry
1.2
Forward
0.7
vs History
3
vs Industry
36
Median 3Y
4.5
Median 5Y
7.1
Industry
10.2
Forward
9.9
vs History
80
vs Industry
50
Median 3Y
1.8
Median 5Y
2
Industry
4.7
vs History
vs Industry
32
Median 3Y
2
Median 5Y
4
Industry
10
vs History
65
vs Industry
69
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1
vs History
93
vs Industry
32
Median 3Y
3.4
Median 5Y
3.8
Industry
1.8
Forward
2.8
vs History
90
vs Industry
37
Median 3Y
5.1
Median 5Y
5.2
Industry
4.6
vs History
90
vs Industry
33
Median 3Y
5.3
Median 5Y
5.4
Industry
5.9
Forward
4.4
vs History
65
vs Industry
18
Median 3Y
13.2
Median 5Y
12.6
Industry
8.5
Forward
7.2
vs History
92
vs Industry
27
Median 3Y
8
Median 5Y
7.5
Industry
6.3
vs History
93
vs Industry
30
Median 3Y
8.3
Median 5Y
7.6
Industry
10.4
vs History
85
vs Industry
56
Median 3Y
0.6
Median 5Y
0.7
Industry
0.9

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
230.1m USD 0.7 30.5 4.6 10.2
CA
Enbridge Inc
TSX:ENB
139.2B CAD 2.3 23.6 14.8 22.4
US
Williams Companies Inc
NYSE:WMB
73.8B USD 6.8 32.3 17.3 28.7
US
Enterprise Products Partners LP
NYSE:EPD
66.8B USD 1.2 11.6 10.2 13.8
US
Kinder Morgan Inc
NYSE:KMI
62.3B USD 4 24.3 13.8 21.4
US
Energy Transfer LP
NYSE:ET
60B USD 0.7 13.2 8.3 12.8
US
MPLX LP
NYSE:MPLX
51.9B USD 4.2 11.7 10.3 12.8
CA
TC Energy Corp
TSX:TRP
72.3B CAD 5.5 16.6 15.2 22.4
US
Cheniere Energy Inc
NYSE:LNG
52.8B USD 3.1 17 10.2 12.3
US
ONEOK Inc
NYSE:OKE
50.5B USD 2 16.7 12.3 15.3
US
Targa Resources Corp
NYSE:TRGP
34.3B USD 2.1 28.7 12.3 19.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Knot Offshore Partners LP
NYSE:KNOP
Average EV/EBITDA: 11.8
4.6
2%
2.3
CA
Enbridge Inc
TSX:ENB
14.8
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.3
18%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.2
6%
1.7
US
Kinder Morgan Inc
NYSE:KMI
13.8
10%
1.4
US
Energy Transfer LP
NYSE:ET
8.3
8%
1
US
MPLX LP
NYSE:MPLX
10.3
7%
1.5
CA
TC Energy Corp
TSX:TRP
15.2
13%
1.2
US
Cheniere Energy Inc
NYSE:LNG
10.2
0%
N/A
US
ONEOK Inc
NYSE:OKE
12.3
14%
0.9
US
Targa Resources Corp
NYSE:TRGP
12.3
12%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Knot Offshore Partners LP
NYSE:KNOP
Average EV/EBIT: 17.4
10.2
-2%
N/A
CA
Enbridge Inc
TSX:ENB
22.4
11%
2
US
Williams Companies Inc
NYSE:WMB
28.7
22%
1.3
US
Enterprise Products Partners LP
NYSE:EPD
13.8
6%
2.3
US
Kinder Morgan Inc
NYSE:KMI
21.4
9%
2.4
US
Energy Transfer LP
NYSE:ET
12.8
9%
1.4
US
MPLX LP
NYSE:MPLX
12.8
7%
1.8
CA
TC Energy Corp
TSX:TRP
22.4
15%
1.5
US
Cheniere Energy Inc
NYSE:LNG
12.3
-1%
N/A
US
ONEOK Inc
NYSE:OKE
15.3
13%
1.2
US
Targa Resources Corp
NYSE:TRGP
19.1
15%
1.3