image
Dynagas LNG Partners LP DLNG-PB
Energy - Oil & Gas Midstream - NYSE - GR
Watchlist
$ 24.495
-2.99 %
$ 132 M
Market Cap
21.66
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DLNG-PB stock under the worst case scenario is HIDDEN Compared to the current market price of 24.5 USD, Dynagas LNG Partners LP is HIDDEN

DLNG-PB Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DLNG-PB stock under the base case scenario is HIDDEN Compared to the current market price of 24.5 USD, Dynagas LNG Partners LP is HIDDEN

DLNG-PB Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DLNG-PB stock under the best case scenario is HIDDEN Compared to the current market price of 24.5 USD, Dynagas LNG Partners LP is HIDDEN

DLNG-PB Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart DLNG-PB

image
1M -4%
6M -2%
1Y 4%
3Y 38%
5Y 163%
All
$25.8$25.8$25.6$25.6$25.4$25.4$25.2$25.2$25.0$25.0$24.8$24.8$24.6$24.6$24.4$24.415 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
156 M REVENUE
-2.54%
Growth Rates
1Year -2.54%
3Years 4.33%
5Years 3.62%
7Years 1.70%
10Years 3.86%
77.4 M OPERATING INCOME
19.63%
Growth Rates
1Year 19.63%
3Years 6.21%
5Years 5.26%
7Years 2.77%
10Years 1.82%
51.6 M NET INCOME
43.92%
Growth Rates
1Year 43.92%
3Years -1.06%
5Years 70.19%
7Years 16.86%
10Years 0.20%
92.2 M OPERATING CASH FLOW
43.12%
Growth Rates
1Year 43.12%
3Years 5.01%
5Years 16.37%
7Years 6.49%
10Years 1.89%
-27 K INVESTING CASH FLOW
99.36%
Growth Rates
1Year 99.36%
3Years 0.00%
5Years 0.00%
7Years 0.00%
10Years 61.77%
-97.7 M FINANCING CASH FLOW
-47.47%
Growth Rates
1Year -47.47%
3Years -19.30%
5Years -2.38%
7Years -10.21%
10Years -2.60%
41.7 M REVENUE
6.64%
Growth Rates
1Year -2.54%
3Years 4.33%
5Years 3.62%
7Years 1.70%
10Years 3.86%
19.4 M OPERATING INCOME
-2.07%
Growth Rates
1Year 19.63%
3Years 6.21%
5Years 5.26%
7Years 2.77%
10Years 1.82%
14.1 M NET INCOME
-6.48%
Growth Rates
1Year 43.92%
3Years -1.06%
5Years 70.19%
7Years 16.86%
10Years 0.20%
32.5 M OPERATING CASH FLOW
26.82%
Growth Rates
1Year 43.12%
3Years 5.01%
5Years 16.37%
7Years 6.49%
10Years 1.89%
0 INVESTING CASH FLOW
0.00%
Growth Rates
1Year 99.36%
3Years 0.00%
5Years 0.00%
7Years 0.00%
10Years 61.77%
-16.3 M FINANCING CASH FLOW
-78.63%
Growth Rates
1Year -47.47%
3Years -19.30%
5Years -2.38%
7Years -10.21%
10Years -2.60%
Balance Sheet Dynagas LNG Partners LP
image
Current Assets 79.4 M
Cash & Short-Term Investments 68.2 M
Receivables 0
Other Current Assets 11.2 M
Non-Current Assets 768 M
Long-Term Investments 0
PP&E 765 M
Other Non-Current Assets 2.54 M
8.05 %90.33 %Total Assets$847.2m
Current Liabilities 40.9 M
Accounts Payable 0
Short-Term Debt 0
Other Current Liabilities 40.9 M
Non-Current Liabilities 321 M
Long-Term Debt 321 M
Other Non-Current Liabilities 699 K
11.30 %88.51 %Total Liabilities$362.4m
EFFICIENCY
Earnings Waterfall Dynagas LNG Partners LP
image
Revenue 156 M
Cost Of Revenue 38.1 M
Gross Profit 118 M
Operating Expenses 40.9 M
Operating Income 77.4 M
Other Expenses 25.8 M
Net Income 51.6 M
160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m00156m(38m)118m(41m)77m(26m)52mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
75.65% GROSS MARGIN
75.65%
Averages
1Year 75.65%
3Years 54.16%
5Years 53.93%
7Years 52.98%
10Years 55.25%
49.50% OPERATING MARGIN
49.50%
Averages
1Year 49.50%
3Years 32.37%
5Years 38.18%
7Years 39.76%
10Years 44.51%
32.99% NET MARGIN
32.99%
Averages
1Year 32.99%
3Years 29.18%
5Years 25.19%
7Years 12.66%
10Years 18.18%
10.64% ROE
10.64%
Averages
1Year 10.64%
3Years 9.55%
5Years 8.58%
7Years 3.89%
10Years 6.72%
6.09% ROA
6.09%
Averages
1Year 6.09%
3Years 4.84%
5Years 4.00%
7Years 2.14%
10Years 2.81%
9.60% ROIC
9.60%
Averages
1Year 9.60%
3Years 6.10%
5Years 5.27%
7Years -8.61%
10Years -6.13%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Dynagas LNG Partners LP
image
100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 51.6 M
Depreciation & Amortization 33.4 M
Capital Expenditures -27 K
Stock-Based Compensation 0
Change in Working Capital 3.82 M
Others 7.81 M
Free Cash Flow 92.1 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Dynagas LNG Partners LP
image
DLNG-PB has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
2.51% DIVIDEND YIELD
0.677 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.000003.000002.500002.500002.000002.000001.500001.500001.000001.000000.500000.500000.000000.000000.72310.546880.546880.546880.546880.717640.677290.546880.546880.546880.546880.546880.698530.546880.546880.546880.546880.546880.714540.546882.360.546882.190.546882.190.546882.190.546882.190.699992.830.6820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Dynagas LNG Partners LP
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

Dynagas LNG Partners LP DLNG-PB

image
COUNTRY GR
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 132 M
Dividend Yield 2.51%
Description Dynagas LNG Partners LP, through its subsidiaries, operates in the seaborne transportation industry worldwide. The company owns and operates liquefied natural gas (LNG) carriers. As of April 29, 2022, its fleet consisted of six LNG carriers with an aggregate carrying capacity of approximately 914,100 cubic meters. Dynagas GP LLC serves as the general partner of Dynagas LNG Partners LP. The company was incorporated in 2013 and is headquartered in Athens, Greece.
Contact Poseidonos Avenue and Foivis 2 Street, Athens, 166 74 https://www.dynagaspartners.com
IPO Date Oct. 17, 2018
Employees None
Officers Mr. Michael Gregos Chief Financial Officer Mr. Tony Lauritzen Chief Executive Officer & Director