image
Industrials - Marine Shipping - NYSE - GB
$ 6.21
-4.46 %
$ 211 M
Market Cap
29.57
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one KNOP stock under the worst case scenario is HIDDEN Compared to the current market price of 6.21 USD, KNOT Offshore Partners LP is HIDDEN

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

The intrinsic value of one KNOP stock under the base case scenario is HIDDEN Compared to the current market price of 6.21 USD, KNOT Offshore Partners LP is HIDDEN

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

The intrinsic value of one KNOP stock under the best case scenario is HIDDEN Compared to the current market price of 6.21 USD, KNOT Offshore Partners LP is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
313 M REVENUE
7.54%
72.9 M OPERATING INCOME
190.08%
14.1 M NET INCOME
140.97%
137 M OPERATING CASH FLOW
4.18%
-338 K INVESTING CASH FLOW
87.84%
-133 M FINANCING CASH FLOW
-18.50%
85.4 M REVENUE
11.89%
34.7 M OPERATING INCOME
101.38%
23.3 M NET INCOME
716.41%
41.2 M OPERATING CASH FLOW
16.62%
-783 K INVESTING CASH FLOW
-150.58%
-40.2 M FINANCING CASH FLOW
-58.46%
Balance Sheet KNOT Offshore Partners LP
image
Current Assets 95.4 M
Cash & Short-Term Investments 66.9 M
Receivables 2.23 M
Other Current Assets 26.2 M
Non-Current Assets 1.48 B
Long-Term Investments 5.19 M
PP&E 1.46 B
Other Non-Current Assets 8.14 M
Current Liabilities 287 M
Accounts Payable 5.77 M
Short-Term Debt 258 M
Other Current Liabilities 23.5 M
Non-Current Liabilities 674 M
Long-Term Debt 648 M
Other Non-Current Liabilities 25.7 M
EFFICIENCY
Earnings Waterfall KNOT Offshore Partners LP
image
Revenue 313 M
Cost Of Revenue 112 M
Gross Profit 201 M
Operating Expenses 128 M
Operating Income 72.9 M
Other Expenses 58.8 M
Net Income 14.1 M
RATIOS
64.14% GROSS MARGIN
64.14%
23.32% OPERATING MARGIN
23.32%
4.50% NET MARGIN
4.50%
2.30% ROE
2.30%
0.89% ROA
0.89%
4.52% ROIC
4.52%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis KNOT Offshore Partners LP
image
Net Income 14.1 M
Depreciation & Amortization 113 M
Capital Expenditures -945 K
Stock-Based Compensation 0
Change in Working Capital -17.2 M
Others 9.42 M
Free Cash Flow 136 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets KNOT Offshore Partners LP
image
KNOP has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
1.37% DIVIDEND YIELD
0.026 USD DIVIDEND PER SHARE
5. COMPETITION
6. Ownership
Insider Ownership KNOT Offshore 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
Date Value Insider Amount Avg Price
7. News
KNOT Offshore Partners LP Announces Change to its Board of Directors ABERDEEN, Scotland--(BUSINESS WIRE)--KNOT Offshore Partners LP (NYSE:KNOP) (the “Partnership”) The Partnership announced today that there has been a change on the board of directors of the Partnership. The Partnership's general partner has appointed Mr. Masami Okubo to replace Mr. Yasuhiro Fukuda, both of whom are employees of Nippon Yusen Kabushiki Kaisha (“NYK”), on the Partnership's Board of Directors, effective April 1, 2025. Mr. Okubo is the Managing Director of NYK Energy Transport (Atlan. businesswire.com - 2 weeks ago
KNOT Offshore Partners LP Announces Availability of its Form 20-F for the Year Ended December 31, 2024 ABERDEEN, Scotland--(BUSINESS WIRE)--KNOT Offshore Partners LP (NYSE:KNOP) (“the Partnership”), an owner and operator of shuttle tankers, announced today that its Annual Report on Form 20-F for the year ended December 31, 2024 has been filed with the SEC. The report can be accessed on the Partnership's website www.knotoffshorepartners.com in the “Investors” section under “Financial Information” then “Annual Report” or “SEC Filings”, or on the website of the U.S. Securities and Exchange Commissi. businesswire.com - 3 weeks ago
KNOT Offshore Partners: Maybe A Long-Delayed Recovery KNOT Offshore Partners' stock is a bet on the cyclical recovery of the markets served. The company reported a profit for the fiscal year. That could mean that the long-delayed recovery has finally arrived. Cash flow improved in fiscal year 2024. seekingalpha.com - 4 weeks ago
KNOT Offshore Partners: Decent Quarter But Prospects Remain Muted KNOT Offshore Partners reported fourth quarter and full year 2024 results well ahead of expectations. While results were boosted by a number of one-time gains, the recent addition of a modern Suezmax tanker and new, higher-margin contract commencements contributed to the outperformance. While the partnership is facing substantial near-term debt maturities, the company should be able to extend or refinance existing facilities. seekingalpha.com - 1 month ago
KNOT Offshore Partners LP (KNOP) Q4 2024 Earnings Call Transcript KNOT Offshore Partners LP (NYSE:KNOP ) Q4 2024 Earnings Conference Call March 20, 2025 9:30 AM ET Company Participants Derek Lowe - Chief Executive Officer & Chief Financial Officer Conference Call Participants Liam Burke - B. Riley Poe Fratt - Alliance Global Partners Mario Epelbaum - First New York Climent Molins - Value Investor's Edge Operator Good morning and thank you all for attending the KNOT Offshore Partners Fourth Quarter 2024 Earnings Call. seekingalpha.com - 1 month ago
KNOT Offshore Partners LP Earnings Release—Interim Results for the Period Ended December 31, 2024 ABERDEEN, Scotland--(BUSINESS WIRE)--Financial Highlights For the three months ended December 31, 2024 (“Q4 2024”), KNOT Offshore Partners LP (“KNOT Offshore Partners” or the “Partnership”): Generated total revenues of $91.3 million (including insurance proceeds of $5.9 million), operating income of $34.7 million and net income of $23.3 million. Generated Adjusted EBITDA1 of $63.1 million. Reported $90.4 million in available liquidity at December 31, 2024, which was comprised of cash and cash e. businesswire.com - 1 month ago
KNOT Offshore Partners LP Announces 4th Quarter 2024 Earnings Results Conference Call ABERDEEN, Scotland--(BUSINESS WIRE)--KNOT Offshore Partners LP (NYSE:KNOP) (“the Partnership”) plans to release its financial results for the 4th Quarter of 2024 before opening of the market on Thursday, March 20, 2025. The Partnership also plans to host a conference call on Thursday, March 20, 2025 at 9:30 AM (Eastern Time) to discuss the results for the 4th Quarter of 2024. All unitholders and interested parties are invited to listen to the live conference call by choosing from the following. businesswire.com - 1 month ago
Are Investors Undervaluing KNOT Offshore Partners (KNOP) Right Now? Here at Zacks, our focus is on the proven Zacks Rank system, which emphasizes earnings estimates and estimate revisions to find great stocks. Nevertheless, we are always paying attention to the latest value, growth, and momentum trends to underscore strong picks. zacks.com - 2 months ago
Has KNOT Offshore Partners (KNOP) Outpaced Other Transportation Stocks This Year? Here is how Knot Offshore (KNOP) and Viking Holdings (VIK) have performed compared to their sector so far this year. zacks.com - 2 months ago
Is KNOT Offshore Partners (KNOP) Stock Undervalued Right Now? Here at Zacks, our focus is on the proven Zacks Rank system, which emphasizes earnings estimates and estimate revisions to find great stocks. Nevertheless, we are always paying attention to the latest value, growth, and momentum trends to underscore strong picks. zacks.com - 3 months ago
KNOT Offshore Partners LP Announces 4th Quarter 2024 Cash Distribution ABERDEEN, Scotland--(BUSINESS WIRE)--KNOT Offshore Partners LP (NYSE:KNOP) (“The Partnership”) Distribution The Partnership announced today that its Board of Directors has declared a quarterly cash distribution with respect to the quarter ended December 31, 2024, of US$ 0.026 per common unit. This cash distribution will be paid on February 6, 2025, to all unitholders of record as of the close of business on January 27, 2025. The Partnership continues to believe that key components of its strate. businesswire.com - 3 months ago
Are Transportation Stocks Lagging KNOT Offshore Partners (KNOP) This Year? Here is how Knot Offshore (KNOP) and Freightcar America (RAIL) have performed compared to their sector so far this year. zacks.com - 3 months ago
8. Profile Summary

KNOT Offshore Partners LP KNOP

image
COUNTRY GB
INDUSTRY Marine Shipping
MARKET CAP $ 211 M
Dividend Yield 1.37%
Description KNOT Offshore Partners LP owns, acquires, and operates shuttle tankers under long-term charters in the North Sea and Brazil. The company provides loading, transportation, discharge, and storage of crude oil under time charters and bareboat charters. As of March 17, 2022, it operated a fleet of seventeen shuttle tankers. The company was founded in 2013 and is headquartered in Aberdeen, the United Kingdom.
Contact 2 Queens Cross, Aberdeen, AB15 4YB https://www.knotoffshorepartners.com
IPO Date April 10, 2013
Employees 1
Officers Mr. Derek Lowe Chief Executive Officer & Chief Financial Officer John Einar Dalsvag Vice President of Chartering & Business Development