US · DLNG
Dynagas LNG Partners LP
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Athens 166 74
- Website
- dynagaspartners.com
Price · as of 2024-12-31
$3.91
Market cap 141.89M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $12.81 | +227.62% |
| Intrinsic Value(DCF) | $8.14 | +108.18% |
| Graham-Dodd Method(GD) | $14.17 | +262.28% |
| Graham Formula(GF) | $7.92 | +102.43% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | $7.49 | $53.23 | |||
| 2013 | $12.35 | $12.01 | $9.19 | $62.85 | $107.83 |
| 2014 | $11.89 | $59.58 | $0.78 | $0.00 | $49.17 |
| 2015 | $6.62 | $39.36 | $0.00 | $0.00 | $123.53 |
| 2016 | $11.97 | $24.70 | $0.00 | $0.00 | $79.53 |
| 2017 | $8.52 | $24.37 | $3.30 | $0.00 | $0.00 |
| 2018 | $2.21 | $19.48 | $6.75 | $0.00 | $0.00 |
| 2019 | $1.43 | $15.51 | $3.54 | $2.42 | $1.12 |
| 2020 | $3.11 | $17.12 | $3.06 | $9.38 | $12.19 |
| 2021 | $2.73 | $15.41 | $3.86 | $12.99 | $12.42 |
| 2022 | $2.80 | $19.28 | $3.23 | $14.14 | $5.75 |
| 2023 | $2.75 | $16.38 | $14.08 | $12.34 | $28.25 |
| 2024 | $3.85 | $12.81 | $11.26 | $14.16 | $7.92 |
AI valuation
Our deep-learning model estimates Dynagas LNG Partners LP's (DLNG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $12.81
- Current price
- $3.91
- AI upside
- +227.62%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$8.14
+108.18% upside
Graham-Dodd
$14.17
+262.28% upside
Graham Formula
$7.92
+102.43% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DLNG | Dynagas LNG Partners LP | $3.91 | 141.89M | +228% | +108% | +262% | +102% | 2.74 | 0.29 | 0.91 | 3.46 | 4.64 | 0.29 | 55.09% | 49.50% | 32.99% | 11.06% | 10.11% | 5.88% | 0.66 | 2.58 | 0.93 | 0.87 | 2.22 | 5909.00% | -254.00% | 5316.00% | 65.07% | 1.10 | 12.03% | 10.44% | 28.70% | 76.48% | 5.09 | 4.28 | 2.52 | 0.71 |
| AMTX | Aemetis, Inc. | $1.42 | 94M | +6,651% | -51% | — | — | -0.91 | -0.30 | 0.30 | -8.37 | -1.61 | -0.30 | -0.22% | -15.10% | -32.71% | 36.41% | -47.79% | -34.83% | -1.28 | -1.01 | 0.31 | 0.10 | -6.77 | 5656.00% | 4334.00% | 17565.00% | -66.59% | -0.23 | -70.67% | 0.00% | 0.00% | 0.00% | -10.32 | -7.84 | 1.56 | -2.89 |
| ANNA | AleAnna, Inc. | $2.85 | 115.88M | — | — | — | — | -18.73 | 7.79 | 163.93 | -62.29 | -9.14 | 7.79 | 17.14% | -1024.81% | -869.25% | -79.96% | -18.01% | -21.29% | 5.54 | — | 13.18 | 12.48 | -23.11 | 20486.00% | — | 17234.00% | -17.17% | -7.14 | -49.46% | 0.00% | 0.00% | 0.00% | -25.43 | -9.26 | 260.60 | 0.83 |
| BOOM | DMC Global Inc. | $5.89 | 121.28M | +265% | -60% | +56% | — | -9.95 | 0.48 | 0.19 | 6.33 | — | 1.34 | 19.05% | 1.10% | -1.93% | -4.76% | 1.95% | -1.80% | 0.51 | 1.03 | 2.50 | 1.10 | 2.77 | -8902.00% | -514.00% | 2633.00% | 31.68% | 0.47 | 10.80% | 0.00% | 0.00% | 10.65% | 31.08 | 5.61 | 0.34 | 1.63 |
| FTCI | FTC Solar, Inc. | $7.24 | 108.17M | +313% | +225% | — | +2,651% | -0.76 | 1.95 | 0.78 | -0.79 | -0.10 | 3.12 | -26.59% | -111.56% | -102.64% | -119.27% | -183.69% | -45.64% | 0.56 | -165.61 | 1.55 | 1.04 | 0.01 | 77045.00% | -6271.00% | -3203.00% | -97.86% | -0.71 | -126.37% | 0.00% | 0.00% | 0.00% | -0.69 | -1.00 | 0.77 | -6.15 |
| KGEI | Kolibri Global Energy Inc… | $3.82 | 135.06M | +586% | +123% | +106% | +210% | 15.47 | 1.48 | 3.76 | 7.14 | — | 1.48 | 46.12% | 37.00% | 24.29% | 10.09% | 9.94% | 7.66% | 0.18 | 7.97 | 0.96 | 0.94 | 0.68 | -377.00% | 1584.00% | -15258.00% | 2.73% | 2.48 | 3.64% | 0.00% | 0.00% | 0.99% | 11.20 | 40.48 | 4.15 | 2.73 |
| MMLP | Martin Midstream Partners… | $2.87 | 112.09M | +733% | -59% | — | — | -7.70 | -1.32 | 0.16 | 6.51 | -4.17 | -1.11 | 12.41% | 6.54% | -2.02% | 18.70% | 10.74% | -2.78% | -6.12 | 0.81 | 1.05 | 0.47 | 5.35 | 18462.00% | 120.00% | 12056.00% | 12.32% | 0.37 | 3.21% | 0.70% | -5.40% | 0.70% | 13.62 | 45.62 | 0.89 | 1.79 |
| NCSM | NCS Multistage Holdings, … | $39.84 | 101.23M | +91% | -74% | +15% | +40% | 7.95 | 0.65 | 0.40 | 3.82 | — | 0.81 | 38.23% | 2.66% | 4.06% | 8.55% | 4.85% | 5.34% | 0.15 | 10.45 | 4.15 | 2.46 | -0.80 | -30079.00% | 1410.00% | 34214.00% | 17.64% | 0.50 | 12.97% | 0.00% | 0.00% | 12.83% | 12.36 | 4.68 | 0.33 | 0.47 |
| SAFX | XCF Global, Inc. Class A … | $0.21 | 43.19M | — | — | — | — | -17.26 | 16.44 | — | -17.10 | — | 16.44 | 0.00% | — | — | -37.69% | -38.06% | -26.99% | 0.17 | -1.90 | 0.01 | 0.01 | -0.17 | -226049.00% | — | -4230.00% | -1.34% | -0.15 | -8.54% | 0.00% | 0.00% | 12.84% | -16.55 | -75.23 | — | 3.83 |
| SPWR | SunPower Inc. | $1.30 | 106.31M | +14,360% | -58% | — | — | -1.91 | -1.07 | 0.96 | -6.87 | — | -0.78 | 36.33% | -63.00% | -51.91% | 62.45% | -528.13% | -56.78% | -1.57 | -4.22 | 1.20 | 0.82 | -3.94 | -8286.00% | 2411.00% | -787.00% | -53.68% | -0.69 | -430.30% | 0.00% | 0.00% | 0.00% | -3.56 | -4.37 | 2.24 | -4.41 |
About Dynagas LNG Partners LP
Dynagas LNG Partners LP, through its subsidiaries, operates in the seaborne transportation industry worldwide. The company owns and operates liquefied natural gas (LNG) carriers. As of April 29, 2022, its fleet consisted of six LNG carriers with an aggregate carrying capacity of approximately 914,100 cubic meters. Dynagas GP LLC serves as the general partner of Dynagas LNG Partners LP. The company was incorporated in 2013 and is headquartered in Athens, Greece.
- CEO
- Tony Lauritzen
- Employees
- 0
- Beta
- 0.73
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.14 ÷ $3.91) − 1 = +108.18% (DCF, example).