Intrinsiqq
KNOT Offshore Partners L.P. logoKNOT Offshore Partners L.P.KNOP
$10.25+1.99%
KNOT Offshore Partners L.P. logo

KNOT Offshore Partners L.P.

KNOP

$10.25

+$0.20 (+1.99%)

⊜ Compare
ProfitabilityN/AGrowthSteady growthCash FlowStrong conversionValuationAttractively priced
What's changing

Revenue grew 14.4% in the fiscal year ended Dec 2025, still solid.

What deserves caution

Net debt of $867M represents 5.6x FCF, leverage limits flexibility.

Valuation context

14.83x earnings, 2.22x FCF. A below-average multiple, which usually means the market expects earnings to fall. Check whether the filings support that.

Price History

+12.4%

Valuation & Multiples

Based on TTM earnings · Diluted shares

Market Cap$345M
EPS$0.69
P/E14.83
P/FCF2.22
EV/EBITDA—
FCF Yield45.1%
Div. Yield3.01%
Net Debt/FCF5.6x
52-Week Range
$8.92$11.54

Profitability & Returns

Revenue (TTM)

$364M

▲ +14.4% YoY

Net Income (TTM)

$23M

▲ +65.4% YoY

Op. Margin

—

ROIC

—

Cash Flow & Balance Sheet

FCF (TTM)

$155M

▲ +14.1% YoY

Op. Cash Flow (TTM)

$156M

▲ +13.6% YoY

Net Debt

$867M

Cash & Equiv.

$89M

5Y CAGR: +5.5%

5Y CAGR: -1.6%

Continue Research

SourceComputed from the 10-K filed 17 Apr 2026, covering the period ending 31 Dec 2025, as reported to the SEC. Data last refreshed 20 May 2026. How this is calculated.

Price from market data, live as of 23 Oct 2026. Fiscal year ends Dec. Sector medians are approximate S&P 500 benchmarks and update periodically.

Is KNOT Offshore Partners L.P. (KNOP) overvalued?

At a P/E of 14.8 and a price-to-free-cash-flow of 2.2, KNOT Offshore Partners L.P. (KNOP) trades below a two-stage DCF intrinsic value of about $54.28 per share, so at $10.25 the stock looks undervalued (429.5% below estimated intrinsic value). A high multiple is not the same as overvalued: fast-growing, high-quality businesses can deserve a premium. See the general approach in how to tell if a stock is overvalued.

On quality, KNOT Offshore Partners L.P. scores 62/100 on Intrinsiqq's quality scorecard (a solid business on these measures), weighing growth, margins, returns on capital, share count, and balance-sheet strength. It currently yields about 3.0%; see dividend safety for coverage and history. All figures are computed from SEC filings; read the full methodology, or see how the market compares in our US profitability statistics. This is analysis, not investment advice.

Frequently asked

What is KNOT Offshore Partners L.P.'s fair value?+

Intrinsiqq's two-stage DCF estimates an intrinsic value of about $54.28 per share for KNOP, projecting its recent free cash flow forward with a growth rate that fades toward a long-run rate and discounting it back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around $40.71. At today's $10.25, that puts the stock about 429.5% below estimated intrinsic value. The result is sensitive to the growth and discount-rate inputs, so it is best to run conservative, base and optimistic cases. You can adjust all of them yourself with the sliders on the DCF tab.

Is KNOT Offshore Partners L.P. a high-quality business?+

KNOT Offshore Partners L.P. scores 62 out of 100 on Intrinsiqq's quality score, a weighted blend of 6 metrics each scored 0 to 100, which makes it a solid business on these measures. The score weighs revenue and free-cash-flow growth, operating margins, return on invested capital, share-count change, and balance-sheet strength, all computed from SEC filings, not opinion. Because valuation only means something relative to quality, the full metric-by-metric breakdown is on the quality scorecard.

Does KNOT Offshore Partners L.P. (KNOP) pay a dividend, and how much?+

Yes, KNOT Offshore Partners L.P. pays a regular dividend of about $0.31 per share per year (typically in quarterly installments), a yield of roughly 3.0% at the current price. That is a payout ratio of about 44.7% of earnings, so the dividend is well covered. A low headline yield is not the same as a weak dividend: what matters is how well earnings and free cash flow cover the payout and whether it is growing, not the percentage alone. For KNOP's full payout history, growth streak and dividend-safety score, see the dividends tab.

Is KNOT Offshore Partners L.P. a good stock to buy right now?+

That depends on valuation and quality together, not either alone. KNOP currently trades below its estimated intrinsic value and scores 62/100 on quality (solid). It also yields about 3.0%. A cheap price is only a bargain if the business is durable, and a premium can be justified by genuine quality, so the two questions, "is it cheap?" and "is it good?", only make sense side by side. Read the valuation against the quality scorecard, run the DCF on your own assumptions, and decide for yourself. This is analysis from SEC filings, not investment advice.

Related stocks: Water Transportation

Spot a number that looks wrong? Check it in KNOP's SEC filings or

Download this analysis as a PDF (Pro)

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.

2 of 2 free stocks used today

Keep analysing KNOP

Create a free account and get 14 days of Premium: every stock and every tool.

  • Unlimited stocks
  • Stock screener
  • Portfolio tracker
  • Editable DCF
  • Compare side by side
  • Unlimited alerts

No card. Moves to Free after, unless you upgrade.

Already have an account?

Or come back tomorrow. Stocks on your watchlist are always free to view.

SectorsPrivacyTerms© 2026 Intrinsiqq

Not financial advice. Analytical data for research only.

Intrinsiqq is a Netherlands-based company operating in Rotterdam, KvK 73238007.