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.
Navios Maritime Partners L.P.
Bear Case (25th pct.)
100.1% vs price
Base Case (Median)
153.8% vs price
Bull Case (75th pct.)
264.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $341.03 | 266.7% | High (40%) |
| PE Comparable | $186.08 | 100.1% | Medium (25%) |
| EV/EBITDA | $166.77 | 79.3% | Medium (20%) |
| EV/FCF | $339.18 | 264.7% | Medium (20%) |
| Earnings Power Value | $236.00 | 153.8% | High (70%) |
Based on 5 out of 7 methods, NMM appears undervalued at the current price of $93.00. The base case fair value of $236.00 implies 153.8% 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.