US · KNOP
KNOT Offshore Partners LP
- Sector
- Industrials · Marine Shipping
- Headquarters
- Aberdeen AB15 4YB
- Website
- knotoffshorepartners.com
Price · as of 2024-12-31
$11.19
Market cap 363.94M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $17.90 | +59.96% |
| Intrinsic Value(DCF) | $12.22 | +9.2% |
| Graham-Dodd Method(GD) | $15.43 | +37.9% |
| Graham Formula(GF) | $6.36 | -43.15% |
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 | $11.23 | $2.42 | |||
| 2013 | $10.54 | $41.86 | $3.38 | $0.00 | $17.07 |
| 2014 | $8.43 | $6.50 | $3.59 | $0.03 | $82.54 |
| 2015 | $7.10 | $8.37 | $0.00 | $0.00 | $70.26 |
| 2016 | $10.91 | $19.81 | $2.70 | $0.00 | $44.06 |
| 2017 | $10.93 | $13.15 | $5.70 | $0.00 | $75.14 |
| 2018 | $10.63 | $23.74 | $10.88 | $0.00 | $86.30 |
| 2019 | $10.35 | $16.77 | $1.08 | $0.00 | $16.73 |
| 2020 | $14.08 | $19.97 | $12.17 | $0.00 | $13.93 |
| 2021 | $13.68 | $22.97 | $6.59 | $0.00 | $14.11 |
| 2022 | $5.81 | $19.05 | $10.57 | $0.00 | $6.71 |
| 2023 | $5.15 | $28.28 | $4.37 | $8.16 | $0.00 |
| 2024 | $5.64 | $17.90 | $9.76 | $15.43 | $6.36 |
AI valuation
Our deep-learning model estimates KNOT Offshore Partners LP's (KNOP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $17.90
- Current price
- $11.19
- AI upside
- +59.96%
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
$12.22
+9.2% upside
Graham-Dodd
$15.43
+37.9% upside
Graham Formula
$6.36
-43.15% 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 |
| KNOP | KNOT Offshore Partners LP | $11.19 | 363.94M | +60% | +9% | +38% | -43% | 13.64 | 0.31 | 0.61 | 5.41 | — | 0.31 | 64.14% | 23.32% | 4.50% | 2.31% | 4.73% | 0.89% | 1.48 | 1.12 | 0.33 | 0.29 | 4.40 | -12039.00% | 754.00% | 569.00% | 70.98% | 0.48 | 9.23% | 5.42% | 74.00% | 34.57% | 14.14 | 7.57 | 3.30 | 0.33 |
| ACCO | ACCO Brands Corporation | $4.07 | 366.85M | +356% | -57% | — | -88% | -4.09 | 0.69 | 0.25 | 32.94 | -1.13 | -0.76 | 33.33% | -2.22% | -6.10% | -14.59% | -2.32% | -4.17% | 1.52 | -0.70 | 1.49 | 0.86 | 22.11 | 36087.00% | -909.00% | 1514.00% | 31.81% | 0.30 | 8.29% | 6.83% | -28.00% | 34.69% | -34.18 | 9.56 | 0.76 | 0.54 |
| BBCP | Concrete Pumping Holdings… | $6.74 | 346.94M | +200% | -54% | — | -99% | 60.03 | 1.32 | 0.97 | 8.20 | — | -13.80 | 38.46% | 10.57% | 1.62% | 2.08% | 3.86% | 0.72% | 1.52 | 1.32 | 2.17 | 1.87 | 4.18 | -6623.00% | -775.00% | -5932.00% | 4.58% | 1.23 | 2.57% | 13.89% | 833.70% | 17.59% | 18.77 | 44.48 | 1.98 | 0.94 |
| CMDB | Costamare Bulkers Holding… | $19.08 | 463.67M | — | — | — | — | — | — | — | — | — | — | 11.46% | -2.81% | -8.22% | -21.91% | -3.13% | -8.10% | 1.69 | -1.23 | 0.57 | 0.24 | -19.76 | -3350.00% | 8027.00% | -1626.00% | — | -0.13 | -21.26% | — | 0.00% | — | — | — | — | — |
| ESEA | Euroseas Ltd. | $68.74 | 481.63M | +27% | -37% | +81% | +325% | 3.54 | 1.05 | 2.13 | 3.31 | 16.29 | 1.05 | 63.52% | 57.03% | 60.11% | 33.15% | 26.05% | 21.21% | 0.47 | 8.67 | 4.89 | 4.79 | 0.25 | 2173.00% | 703.00% | -22626.00% | 13.22% | 3.59 | 12.84% | 3.91% | 13.80% | 23.30% | 4.04 | 8.19 | 2.30 | 2.84 |
| GASS | StealthGas Inc. | $8.95 | 332.59M | +172% | -52% | +209% | +432% | 2.81 | 0.31 | 1.17 | 2.33 | 7.26 | 0.31 | 44.47% | 35.79% | 41.77% | 11.88% | 9.76% | 9.77% | 0.14 | 6.60 | 2.10 | 1.98 | 0.05 | 3869.00% | 1654.00% | -10345.00% | -1.36% | 2.36 | -0.44% | 0.00% | 0.00% | 21.67% | 3.35 | -75.12 | 1.20 | 2.10 |
| HSHP | Himalaya Shipping Ltd. | $14.71 | 686.22M | +55% | -54% | — | -62% | 38.21 | 4.18 | 5.13 | 13.17 | — | 4.18 | 77.56% | 53.22% | 13.42% | 11.19% | 8.42% | 2.03% | 4.26 | 1.33 | 1.08 | 0.90 | 6.49 | -2083.00% | 673.00% | -12069.00% | 7.87% | 1.45 | 6.38% | 4.09% | 156.40% | 9.67% | 18.99 | 25.05 | 10.11 | 1.06 |
| LXFR | Luxfer Holdings PLC | $12.87 | 343.91M | +120% | -60% | -70% | -42% | 44.91 | 1.53 | 0.90 | 10.71 | 67.37 | 2.37 | 23.19% | 6.24% | 8.14% | 3.45% | 9.01% | 2.05% | 0.17 | 7.74 | 1.67 | 0.59 | 0.88 | 6667.00% | -186.00% | -3578.00% | 7.58% | 0.35 | 9.84% | 4.02% | 180.50% | 12.03% | 15.71 | 14.39 | 0.98 | 3.30 |
| MTW | The Manitowoc Company, In… | $14.75 | 523.23M | +174% | -60% | +25% | -85% | 73.00 | 0.76 | 0.23 | 8.48 | — | 1.07 | 18.06% | 2.40% | 0.32% | 1.08% | 2.80% | 0.41% | 0.84 | 1.37 | 2.23 | 0.73 | 4.16 | -8718.00% | 289.00% | -53714.00% | -2.91% | 0.05 | -1.37% | 0.00% | 0.00% | 0.00% | 19.17 | -67.42 | 0.46 | 2.17 |
| PANL | Pangaea Logistics Solutio… | $9.35 | 607.5M | +6% | -79% | -32% | +4% | 6.91 | 0.51 | 0.41 | 6.44 | 80.17 | 0.52 | 13.62% | 9.03% | 5.39% | 8.45% | 7.89% | 3.87% | 0.93 | 2.40 | 1.76 | 1.25 | 3.77 | 862.00% | 746.00% | -11410.00% | -1.70% | 0.60 | -0.61% | 8.52% | 58.90% | 8.52% | 10.94 | -141.70 | 0.99 | 1.39 |
| SBC | SBC Medical Group Holding… | $3.86 | 395.95M | +766% | -47% | +14% | +76% | 6.79 | 1.62 | 1.54 | 2.64 | 43.90 | 1.68 | 75.97% | 34.23% | 22.69% | 27.64% | 61.94% | 17.76% | 0.06 | 2484.23 | 3.01 | 2.83 | -1.46 | 1548.00% | 613.00% | -5645.00% | 5.42% | 0.34 | 23.81% | 0.00% | 0.00% | 10.32% | 2.90 | 11.87 | 0.99 | 5.87 |
About KNOT Offshore Partners LP
KNOT Offshore Partners LP owns, acquires, and operates shuttle tankers under long-term charters in the North Sea and Brazil. The company provides loading, transportation, discharge, and storage of crude oil under time charters and bareboat charters. As of March 17, 2022, it operated a fleet of seventeen shuttle tankers. The company was founded in 2013 and is headquartered in Aberdeen, the United Kingdom.
- CEO
- Derek Lowe
- Employees
- 1
- Beta
- -0.14
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.22 ÷ $11.19) − 1 = +9.2% (DCF, example).