image
Energy - Oil & Gas Midstream - NYSE - CA
$ 25.0999
0 %
$ 2.18 B
Market Cap
None
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one SEAL-PB stock under the worst case scenario is HIDDEN Compared to the current market price of 25.1 USD, Seapeak LLC is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one SEAL-PB stock under the base case scenario is HIDDEN Compared to the current market price of 25.1 USD, Seapeak LLC is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one SEAL-PB stock under the best case scenario is HIDDEN Compared to the current market price of 25.1 USD, Seapeak LLC is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SEAL-PB

image
$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$24.4$24.2$24.215 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
711 M REVENUE
-2.21%
-94.5 M OPERATING INCOME
-29.98%
-95.8 M NET INCOME
-30.16%
395 M OPERATING CASH FLOW
9.00%
-200 M INVESTING CASH FLOW
-184.18%
-192 M FINANCING CASH FLOW
48.73%
180 M REVENUE
1.96%
-316 M OPERATING INCOME
-423.30%
-286 M NET INCOME
-768.25%
138 M OPERATING CASH FLOW
46.90%
-246 M INVESTING CASH FLOW
-16928.93%
77 M FINANCING CASH FLOW
263.92%
Balance Sheet Seapeak LLC
image
Current Assets 290 M
Cash & Short-Term Investments 175 M
Receivables 29.1 M
Other Current Assets 86.4 M
Non-Current Assets 5.09 B
Long-Term Investments 1.97 B
PP&E 2.95 B
Other Non-Current Assets 163 M
3.25 %36.66 %54.92 %3.02 %Total Assets$5.4b
Current Liabilities 477 M
Accounts Payable 7.09 M
Short-Term Debt 307 M
Other Current Liabilities 164 M
Non-Current Liabilities 2.59 B
Long-Term Debt 2.48 B
Other Non-Current Liabilities 114 M
9.98 %5.33 %80.75 %3.71 %Total Liabilities$3.1b
EFFICIENCY
Earnings Waterfall Seapeak LLC
image
Revenue 711 M
Cost Of Revenue 393 M
Gross Profit 317 M
Operating Expenses 412 M
Operating Income -94.5 M
Other Expenses 1.32 M
Net Income -95.8 M
800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)711m(393m)317m(412m)(95m)(1m)(96m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
44.65% GROSS MARGIN
44.65%
-13.30% OPERATING MARGIN
-13.30%
-9.58% NET MARGIN
-9.58%
0.00% ROE
0.00%
-1.27% ROA
-1.27%
-1.77% ROIC
-1.77%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Seapeak LLC
image
800m800m600m600m400m400m200m200m00(200m)(200m)(400m)(400m)(600m)(600m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -95.8 M
Depreciation & Amortization 143 M
Capital Expenditures -258 M
Stock-Based Compensation 0
Change in Working Capital 26 M
Others 346 M
Free Cash Flow 138 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Seapeak LLC
image
SEAL-PB has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.22% DIVIDEND YIELD
0.531 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.500002.500002.000002.000001.500001.500001.000001.000000.500000.500000.000000.000000.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.53130.401392.000.53132.130.53132.130.53132.130.53132.130.53132.130.53132.130.53131.060.00201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
6. Ownership
Insider Ownership Seapeak LLC
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
Seapeak: The 8.9% Yielding Preferred Shares Remain Attractive Seapeak, formerly Teekay LNG Partners, reported robust financial performance in 2023 with total revenue of almost $727M. The preferred dividends of Seapeak have excellent coverage ratios, with less than 9% of attributable net income needed to cover them. Seapeak's balance sheet improved, with total equity increasing to $2.58B and common equity reaching approximately $2.3B at the end of 2023. seekingalpha.com - 1 year ago
Seapeak's Preferred Shares Offer A 9.3% Yield Seapeak's Q3 results showed a substantial increase in income from vessel operations, but higher interest expenses and lower equity income affected consolidated results. The preferred dividends of Seapeak are well covered, and the company's ability to pay preferred dividends is not a concern. Seapeak's total amount of common equity has increased, making the preferred equity safer, and the company has an active share buyback program for preferred shares. seekingalpha.com - 1 year ago
Seapeak's Preferred Shares: 9%+ Dividend Yield Seapeak continues to pay the dividends on its preferred shares, although private equity group Stonepeak needs to inject more cash. Those cash injections are making the balance sheet (and the preferred shares) safer. seekingalpha.com - 1 year ago
Seapeak: The 9%-Plus Yielding Preferred Shares Have Never Been This Robust Teekay LNG Partners was acquired by Stonepeak, a private equity firm. That's usually bad news for preferred shareholders if the shares don't get called as the interests usually don't  align. seekingalpha.com - 2 years ago
8. Profile Summary

Seapeak LLC SEAL-PB

image
COUNTRY CA
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 2.18 B
Dividend Yield 0.22%
Description Seapeak LLC provides marine transportation services focusing on liquefied natural gas (LNG) and liquefied petroleum gas (LPG) worldwide. It operates through two segments, LNG and LPG. It operates a fleet of 47 LNG carriers, 33 LPG, and 10 multi-gas carriers. The company was formerly known as Teekay LNG Partners L.P. and changed its name to Seapeak LLC on February 25, 2022. Seapeak LLC was incorporated in 2004 and is based in Vancouver, Canada.
Contact Suite 2000, Vancouver, V6C 2K2 https://www.seapeak.com
IPO Date Oct. 18, 2017
Employees 2897
Officers Mr. Scott Gayton Chief Financial Officer Mr. Mark J. Kremin President, Chief Executive Officer & Director Mr. Chris McDade Vice President of Operations Mr. Nathan Kim General Counsel