Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
KNOT Offshore Partners LP
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-18.0% vs price
Base Case (Median)
10.9% vs price
Bull Case (75th pct.)
76.0% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $10.28 | -9.0% | Medium (25%) |
| Graham Number | $14.78 | 30.8% | High (80%) |
| EV/EBITDA | $35.23 | 211.7% | Medium (20%) |
| Earnings Power Value | $6.24 | -44.7% | High (70%) |
Based on 4 out of 7 methods, KNOP appears fairly valued at the current price of $11.30. The base case fair value of $12.53 implies 10.9% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.