Related stocks: Pipe Lines (No Natural Gas)
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Related stocks: Pipe Lines (No Natural Gas)
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
$-243062966.80
Intrinsic $-324083955.73 · 25% MOS
Current price: $49.13
Base-case summary
Our base-case DCF for Delek Logistics Partners, LP (DKL) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $115M in trailing free cash flow, this produces an intrinsic value of $-324083955.73 per share. A 25% safety margin gives a fair value of $-243062966.80, suggesting the stock is currently 494734411% overvalued against the $49.13 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$115M
Cash & equivalents
$10M
Total debt
$2.3B
Shares outstanding
—