Knot Offshore Partners LP
NYSE:KNOP

Watchlist Manager
Knot Offshore Partners LP Logo
Knot Offshore Partners LP
NYSE:KNOP
Watchlist
Price: 7.46 USD 7.18% Market Closed
Market Cap: 261.1m USD

Intrinsic Value

The intrinsic value of one KNOP stock under the Base Case scenario is 19.11 USD. Compared to the current market price of 7.46 USD, Knot Offshore Partners LP is Undervalued by 61%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KNOP Intrinsic Value
19.11 USD
Undervaluation 61%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Knot Offshore Partners LP

What is Valuation History?
Compare KNOP to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about KNOP?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Knot Offshore Partners LP
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Knot Offshore Partners LP

Current Assets 99.5m
Receivables 2.1m
Other Current Assets 97.4m
Non-Current Assets 1.6B
PP&E 1.5B
Other Non-Current Assets 12.5m
Efficiency

Free Cash Flow Analysis
Knot Offshore Partners LP

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Knot Offshore Partners LP

Revenue
326m USD
Cost of Revenue
-116m USD
Gross Profit
210m USD
Operating Expenses
-119.4m USD
Operating Income
90.6m USD
Other Expenses
-83m USD
Net Income
7.6m USD
Fundamental Scores

KNOP Profitability Score
Profitability Due Diligence

Knot Offshore Partners LP's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Healthy Operating Margin
Strong 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
47/100
Profitability
Score

Knot Offshore Partners LP's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

KNOP Solvency Score
Solvency Due Diligence

Knot Offshore Partners LP's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Low Altman Z-Score
27/100
Solvency
Score

Knot Offshore Partners LP's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KNOP Price Targets Summary
Knot Offshore Partners LP

Wall Street analysts forecast KNOP stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KNOP is 13.5 USD with a low forecast of 12.12 USD and a high forecast of 15.75 USD.

Lowest
Price Target
12.12 USD
62% Upside
Average
Price Target
13.5 USD
81% Upside
Highest
Price Target
15.75 USD
111% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Jul 15, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for KNOP is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one KNOP stock?

The intrinsic value of one KNOP stock under the Base Case scenario is 19.11 USD.

Is KNOP stock undervalued or overvalued?

Compared to the current market price of 7.46 USD, Knot Offshore Partners LP is Undervalued by 61%.

Back to Top