US · NMM
Navios Maritime Partners L.P.
- Sector
- Industrials · Marine Shipping
- Headquarters
- Monaco 98000
- Website
- navios-mlp.com
Price · as of 2024-12-31
$71.27
Market cap 2.1B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $65.59 | -7.97% |
| Intrinsic Value(DCF) | $29.44 | -58.69% |
| Graham-Dodd Method(GD) | $161.55 | +126.67% |
| Graham Formula(GF) | $122.85 | +72.37% |
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 | $127.99 | $598.24 | $30.41 | $0.00 | $1,065.08 |
| 2011 | $123.02 | $378.80 | $0.21 | $0.00 | $678.36 |
| 2012 | $119.78 | $356.85 | $4.79 | $0.00 | $434.06 |
| 2013 | $171.06 | $622.38 | $4.69 | $0.00 | $59.05 |
| 2014 | $125.14 | $338.29 | $14.76 | $0.00 | $317.00 |
| 2015 | $17.41 | $340.22 | $14.93 | $0.00 | $48.82 |
| 2016 | $29.78 | $131.51 | $7.74 | $75.35 | $57.16 |
| 2017 | $25.34 | $34.63 | $0.17 | $0.00 | $0.00 |
| 2018 | $11.40 | $22.11 | $5.64 | $0.00 | $0.00 |
| 2019 | $7.71 | $18.83 | $0.00 | $20.15 | $0.00 |
| 2020 | $21.47 | $10.29 | $17.21 | $17.91 | $0.00 |
| 2021 | $35.69 | $106.66 | $1.70 | $188.19 | $4,865.33 |
| 2022 | $24.30 | $64.47 | $0.00 | $170.74 | $1,438.66 |
| 2023 | $44.00 | $59.93 | $0.00 | $160.56 | $226.75 |
| 2024 | $40.62 | $65.59 | $5.61 | $161.55 | $122.85 |
AI valuation
Our deep-learning model estimates Navios Maritime Partners L.P.'s (NMM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $65.59
- Current price
- $71.27
- AI upside
- -7.97%
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
$29.44
-58.69% upside
Graham-Dodd
$161.55
+126.67% upside
Graham Formula
$122.85
+72.37% 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 |
| NMM | Navios Maritime Partners … | $71.27 | 2.1B | -8% | -59% | +127% | +72% | 3.32 | 0.39 | 0.91 | 3.60 | — | 0.40 | 66.11% | 33.56% | 27.53% | 12.50% | 11.14% | 6.79% | 0.46 | 3.59 | 1.08 | 0.87 | 1.76 | -1491.00% | 208.00% | -64949.00% | -42.93% | 1.18 | -13.03% | 0.50% | 1.70% | 2.55% | 5.27 | -4.51 | 1.77 | 0.79 |
| CCEC | Capital Clean Energy Carr… | $22.71 | 1.34B | +172% | -35% | +41% | +57% | 20.08 | 0.79 | 2.88 | 11.23 | 95.92 | 0.86 | 56.25% | 51.74% | 52.00% | 4.24% | 6.02% | 1.46% | 1.92 | 1.37 | 1.67 | 1.31 | 7.64 | 2093.00% | 245.00% | 26636.00% | -90.18% | 0.99 | -30.25% | 3.17% | 63.70% | 3.17% | 17.42 | -3.47 | 9.01 | 0.56 |
| CMRE | Costamare Inc. | $17.57 | 2.12B | -43% | -49% | +43% | +576% | 3.82 | 0.48 | 0.58 | 4.51 | — | 0.48 | 26.71% | 22.18% | 15.35% | 12.92% | 11.12% | 6.06% | 0.94 | 3.08 | 1.40 | 1.13 | 2.66 | -1729.00% | 3788.00% | 42452.00% | 21.27% | 0.72 | 6.19% | 6.13% | 23.40% | 27.33% | 6.04 | 10.86 | 1.34 | 1.40 |
| DAC | Danaos Corporation | $117.95 | 2.16B | +19% | -37% | +144% | +146% | 4.41 | 0.57 | 2.09 | 3.07 | 161.72 | 0.57 | 79.97% | 47.85% | 47.45% | 13.70% | 13.20% | 10.46% | 0.30 | 10.71 | 3.28 | 2.68 | 0.16 | 273.00% | 280.00% | -95732.00% | 14.78% | 1.54 | 8.53% | 2.91% | 12.80% | 13.89% | 4.61 | 7.13 | 2.20 | 2.63 |
| 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 |
| GSL | Global Ship Lease, Inc. | $41.08 | 1.47B | +36% | -74% | +52% | +233% | 2.17 | 0.53 | 1.09 | 2.60 | 11.82 | 0.53 | 55.38% | 53.74% | 50.12% | 26.71% | 19.83% | 15.56% | 0.47 | 9.32 | 1.14 | 0.68 | 1.10 | 1839.00% | 582.00% | -1568.00% | 24.41% | 1.63 | 9.81% | 8.84% | 19.20% | 26.54% | 3.39 | 6.85 | 1.82 | 1.81 |
| SB | Safe Bulkers, Inc. | $6.56 | 671.27M | +164% | -58% | +24% | +120% | 4.04 | 0.47 | 1.28 | 4.21 | 11.20 | 0.47 | 45.56% | 36.37% | 31.65% | 11.99% | 9.13% | 7.10% | 0.65 | 3.20 | 1.91 | 1.66 | 2.38 | 3607.00% | 817.00% | -8352.00% | -3.64% | 1.51 | -1.17% | 7.50% | 30.30% | 16.16% | 7.16 | -55.99 | 2.61 | 1.47 |
| SBLK | Star Bulk Carriers Corp. | $26.29 | 3.01B | -8% | -48% | -22% | — | 36.74 | 1.26 | 2.97 | 11.86 | — | 1.26 | 22.48% | 13.49% | 8.07% | 3.41% | 4.31% | 2.13% | 0.44 | 1.97 | 1.78 | 1.30 | 1.85 | -7393.00% | -1762.00% | -4905.00% | 6.79% | 0.77 | 6.43% | 1.11% | 40.80% | 19.13% | 26.05 | 17.45 | 3.51 | 1.86 |
About Navios Maritime Partners L.P.
Navios Maritime Partners L.P. owns and operates dry cargo vessels in Asia, Europe, North America, and Australia. The company offers seaborne transportation services for a range of liquid and dry cargo commodities, including crude oil, refined petroleum, chemicals, iron ore, coal, grain, fertilizer, and containers, as well as provides its vessels under short, medium, and longer-term charters. It operates a fleet of 26 Panamax vessels, 24 Capesize vessels, four Ultra-Handymax vessels, 47 containerships, and 45 tankers. Olympos Maritime Ltd. serves as the general partner of Navios Maritime Partners L.P. The company was founded in 2007 and is based in Monaco.
- CEO
- Angeliki N. Frangou
- Employees
- 186
- Beta
- 1.35
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($29.44 ÷ $71.27) − 1 = -58.69% (DCF, example).