US · GLP
Global Partners LP
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Waltham, MA 02454-9161
- Website
- globalp.com
Price · as of 2025-12-31
$48.99
Market cap 1.59B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $34.17 | -30.25% |
| Intrinsic Value(DCF) | $19.50 | -60.2% |
| Graham-Dodd Method(GD) | $18.13 | -62.99% |
| Graham Formula(GF) | $34.00 | -30.6% |
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 |
|---|---|---|---|---|---|
| 2011 | $6.48 | $47.74 | $48,316.16 | $0.00 | $85.86 |
| 2012 | $11.16 | $531.22 | $54,440.86 | $0.00 | $46.25 |
| 2013 | $12.26 | $34.92 | $20,223.82 | $0.00 | $29.38 |
| 2014 | $12.29 | $22.83 | $0.00 | $0.00 | $0.00 |
| 2015 | $5.22 | $16.93 | $0.00 | $0.00 | $0.00 |
| 2016 | $8.39 | $45.79 | $0.00 | $0.00 | $66.59 |
| 2017 | $7.92 | $98.45 | $0.00 | $0.00 | $27.94 |
| 2018 | $10.17 | $9.12 | $0.00 | $0.00 | $148.93 |
| 2019 | $8.97 | $15.63 | $2,529.02 | $0.00 | $11.87 |
| 2020 | $15.46 | $6.18 | $0.00 | $0.00 | $0.00 |
| 2021 | $19.00 | $22.05 | $487.31 | $0.00 | $115.99 |
| 2022 | $27.16 | $13.32 | $15,230.39 | $19.59 | $519.66 |
| 2023 | $41.83 | $51.28 | $15,754.13 | $0.00 | $0.00 |
| 2024 | $50.11 | $52.06 | $4,408.45 | $0.00 | $38.05 |
| 2025 | $48.74 | $34.17 | $0.00 | $18.13 | $34.00 |
AI valuation
Our deep-learning model estimates Global Partners LP's (GLP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $34.17
- Current price
- $48.99
- AI upside
- -30.25%
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
$19.50
-60.2% upside
Graham-Dodd
$18.13
-62.99% upside
Graham Formula
$34.00
-30.6% 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 |
| GLP | Global Partners LP | $48.99 | 1.59B | -30% | -60% | -63% | -31% | 16.85 | 2.44 | 0.09 | 13.79 | — | 6.87 | 5.72% | 1.03% | 0.39% | 14.11% | 7.55% | 2.57% | 2.40 | 1.39 | 1.14 | 0.50 | 6.80 | -1245.00% | 814.00% | -16742.00% | 11.71% | 0.26 | 7.71% | 0.00% | 0.00% | 24.98% | 17.03 | 16.84 | 0.18 | 5.34 |
| DNOW | Dnow Inc. | $11.78 | 1.39B | +119% | +3,472% | -15% | — | -15.99 | 0.64 | 0.50 | -40.17 | — | 1.35 | 16.95% | -2.87% | -3.16% | -5.29% | -3.90% | -3.21% | 0.30 | — | 2.34 | 1.07 | -10.52 | -20000.00% | 1884.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -23.80 | — | 0.68 | 1.26 |
| EFXT | Enerflex Ltd. | $22.40 | 2.75B | +23% | +939% | -74% | +27% | 44.86 | 2.68 | 1.12 | 11.68 | 24.82 | 4.62 | 21.70% | 12.06% | 2.49% | 7.02% | 10.76% | 2.76% | 0.07 | 3.78 | 1.13 | 0.75 | -0.04 | 18077.00% | 4870.00% | 494.00% | 8.01% | 0.40 | 19.95% | 0.59% | 26.60% | 17.99% | 9.23 | 12.44 | 1.11 | 2.57 |
| FLNG | FLEX LNG Ltd. | $27.32 | 1.48B | +7% | -39% | — | -70% | 20.39 | 2.12 | 4.39 | 11.59 | — | 2.12 | 52.86% | 50.57% | 21.52% | 9.81% | 8.17% | 2.83% | 2.57 | 1.90 | 3.03 | 2.70 | 5.55 | -3670.00% | -244.00% | -2623.00% | 8.84% | 0.81 | 6.27% | 10.63% | 216.90% | 10.63% | 16.65 | 21.70 | 8.42 | 0.88 |
| FLOC | Flowco Holdings Inc. | $22.56 | 630.07M | +284% | -58% | +3% | +932% | 4.83 | 2.78 | 0.84 | 2.28 | — | -2.16 | 34.03% | 19.61% | 17.11% | 24.66% | 16.66% | 8.14% | 0.18 | 7.87 | 3.34 | 1.35 | 0.13 | -9558.00% | 4193.00% | 8838.00% | 26.29% | 3.77 | 18.81% | 0.00% | 0.00% | 102.28% | 4.51 | 4.03 | 0.89 | 2.84 |
| INVX | Innovex International, In… | $26.35 | 1.82B | +68% | +10% | -24% | +148% | 21.98 | 1.73 | 1.87 | 9.11 | — | 2.18 | 24.79% | 11.63% | 8.51% | 8.26% | 7.56% | 6.76% | 0.11 | 44.05 | 4.91 | 2.98 | -0.43 | -5668.00% | 4804.00% | 9510.00% | 8.51% | 1.29 | 15.97% | 0.00% | 0.00% | 5.51% | 15.36 | 11.22 | 1.79 | 7.15 |
| LPG | Dorian LPG Ltd. | $36.99 | 1.58B | -35% | -77% | — | — | 9.84 | 0.85 | 2.51 | 6.65 | — | 0.85 | 43.21% | 31.88% | 25.52% | 8.71% | 7.59% | 4.99% | 0.68 | 3.15 | 3.54 | 3.40 | 2.05 | -7184.00% | -3698.00% | -5667.00% | 17.37% | 1.60 | 10.38% | 17.63% | 173.40% | 31.72% | 11.39 | 8.33 | 3.63 | 1.56 |
| NEXT | NextDecade Corporation | $5.39 | 1.43B | — | — | — | — | 6.55 | 4.81 | — | 15.44 | — | 4.81 | 0.00% | — | — | 83.37% | -5.25% | 5.70% | 10.77 | -1.95 | 0.69 | 0.25 | 10.55 | -7447.00% | — | 4705.00% | -146.54% | -0.16 | -81.80% | 0.00% | 0.00% | 0.37% | -33.53 | -2.15 | — | 0.01 |
| NVGS | Navigator Holdings Ltd. | $21.02 | 1.41B | -4% | -63% | -6% | -39% | 11.94 | 0.85 | 1.80 | 5.54 | 145.93 | 0.85 | 56.38% | 25.27% | 15.10% | 7.14% | 7.91% | 3.90% | 0.50 | 2.55 | 0.69 | 0.57 | 1.76 | 818.00% | 289.00% | -107996.00% | 16.55% | 0.66 | 9.78% | 1.40% | 16.70% | 17.79% | 10.46 | 8.86 | 2.64 | 1.34 |
| WKC | World Kinect Corporation | $24.95 | 1.39B | +66% | -60% | — | +76% | -2.24 | 1.05 | 0.04 | -3.52 | — | 5.48 | 1.45% | 0.69% | -1.66% | -37.67% | 9.49% | -9.71% | 0.54 | 2.32 | 1.06 | 0.73 | -0.95 | -107611.00% | -1269.00% | 1857.00% | 16.60% | 0.09 | 10.27% | 3.02% | -6.80% | 21.68% | 7.37 | 8.24 | 0.05 | 6.97 |
| XPRO | Expro Group Holdings N.V. | $17.86 | 2.03B | +52% | -61% | -38% | -94% | 38.82 | 1.31 | 1.25 | 6.95 | — | 2.15 | 12.77% | 7.21% | 3.22% | 3.42% | 4.52% | 2.17% | 0.15 | 8.11 | 2.16 | 1.59 | 0.09 | 0.00% | -617.00% | 27750.00% | 4.87% | 0.47 | 6.37% | 0.54% | 21.10% | 2.54% | 17.56 | 20.80 | 1.27 | 2.31 |
About Global Partners LP
Global Partners LP engages in the purchasing, selling, gathering, blending, storing, and logistics of transporting gasoline and gasoline blendstocks, distillates, residual oil, renewable fuels, crude oil, and propane to wholesalers, retailers, and commercial customers in the New England states, Mid-Atlantic region, and New York. The company is also involved in the transportation of petroleum products and renewable fuels through rail from the mid-continent region of the United States and Canada. Its Wholesale segment sells home heating oil, branded and unbranded gasoline and gasoline blendstocks, diesel, kerosene, residual oil, and propane to home heating oil retailers and wholesale distributors. It also aggregates crude oil through truck or pipeline in the mid-continent region of the United States and Canada, as well as transports it through rail and ships it through barge to refiners. The company's Gasoline Distribution and Station Operations segment sells branded and unbranded gasoline to gasoline station operators and sub-jobbers; operates gasoline stations and convenience stores; and provides car wash, lottery, and ATM services, as well as leases gasoline stations. Its Commercial segment sells and delivers unbranded gasoline, home heating oil, diesel, kerosene, residual oil, and bunker fuel to customers in the public sector, as well as to commercial and industrial end-users; and sells custom blended fuels. As of December 31, 2021, the company had a portfolio of 1,595 owned, leased, and supplied gasoline stations, which included 295 directly operated convenience stores; and owned, leased, or maintained storage facilities at 26 bulk terminals with a collective storage capacity of 11.9 million barrels. Global GP LLC serves as the general partner of the company. The company was incorporated in 2005 and is based in Waltham, Massachusetts.
- CEO
- Eric S. Slifka
- Employees
- 3.3K
- Beta
- 1.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($19.50 ÷ $48.99) − 1 = -60.2% (DCF, example).