Valuation Delek Logistics Partners, LP

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-06 pm EDT			5-day change	1st Jan Change
41.60 ^USD	-1.45%		+0.75%	-3.64%

Aug. 28	Citigroup Upgrades Delek Logistics Partners to Buy From Neutral	MT
Aug. 14	Sector Update: Energy Stocks Advance Premarket Wednesday	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	780.4	1,390	1,857	1,968	1,882	1,956	-	-
Change	-	78.1%	33.61%	5.98%	-4.37%	3.95%	-	-
Enterprise Value (EV)	780.4	1,390	1,857	1,968	1,882	1,956	1,956	1,956
Change	-	78.1%	33.61%	5.98%	-4.37%	3.95%	0%	0%
P/E ratio	12.2x	7.66x	11.3x	12.4x	14.9x	12x	10.2x	9.32x
PBR	-5.34x	-12.8x	-17.9x	-	-	-	-	-
PEG	-	0.1x	-1.21x	-3.62x	-0.7x	0.6x	0.6x	0.94x
Capitalization / Revenue	1.34x	2.47x	2.65x	1.9x	1.84x	1.9x	1.76x	1.87x
EV / Revenue	0x	0x	0x	0x	0x	1.9x	1.76x	1.87x
EV / EBITDA	0x	0x	0x	0x	0x	4.66x	4.18x	3.91x
EV / EBIT	0x	0x	0x	0x	0x	7.2x	6.52x	6.54x
EV / FCF	0x	0x	0x	0x	0x	8.64x	7.1x	-
FCF Yield	15.5%	5.7%	13.5%	2.31%	6.87%	11.6%	14.1%	-
Dividend per Share ²	3.44	3.605	3.785	3.975	4.16	4.374	4.528	4.703
Rate of return	10.8%	11.3%	8.86%	8.78%	9.64%	10.5%	10.9%	11.3%
EPS ²	2.61	4.18	3.79	3.66	2.89	3.465	4.06	4.464
Distribution rate	132%	86.2%	99.9%	109%	144%	126%	112%	105%
Net sales ¹	584	563.4	700.9	1,036	1,020	1,029	1,110	1,046
EBITDA ¹	179	245.3	265.2	311.9	385.1	420.3	467.7	500.3
EBIT ¹	125.6	179.8	190.5	209.7	238.9	271.8	300	299.3
Net income ¹	63.67	140.5	164.8	159.1	126.2	162.5	179.1	209.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	31.96	32.00	42.73	45.25	43.17	41.60	41.60	41.60
Nbr of stocks (in thousands)	24,417	43,433	43,459	43,492	43,596	47,030	-	-
Announcement Date	2/25/20	2/23/21	2/23/22	2/28/23	2/27/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DELEK LOGISTICS PARTNERS, LP	12.01x	-	-	+10.52%	1.96B
ENBRIDGE INC.	19.18x	5.57x	11.85x	+6.69%	88.03B
ENTERPRISE PRODUCTS PARTNERS L.P.	10.67x	1.65x	9.37x	+7.30%	62.66B
WILLIAMS COMPANIES	25.01x	7.76x	11.37x	+4.31%	53.95B
ONEOK, INC..	17.97x	3.17x	11.87x	+4.37%	53.19B
TC ENERGY CORPORATION	15.29x	7.6x	11.03x	+6.06%	48.49B
KINDER MORGAN, INC.	17.32x	4.91x	9.83x	+5.44%	46.9B
MPLX LP	10.13x	5.26x	9.41x	+8.30%	43.5B
TARGA RESOURCES CORP.	26.02x	2.45x	11.48x	+2.04%	32.15B
PEMBINA PIPELINE CORPORATION	16.35x	5.78x	10.81x	+5.00%	23.51B
Average	16.99x	4.90x	10.78x	+6.00%	45.43B
Weighted average by Cap.	17.39x	4.91x	10.84x	+5.78%