Knot Offshore Partners LP
NYSE:KNOP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (0.6), the stock would be worth $11.81 (6% upside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 0.6 | $11.19 |
0%
|
| 3-Year Average | 0.6 | $11.81 |
+6%
|
| 5-Year Average | 0.6 | $12.57 |
+12%
|
| Industry Average | 0 | $0.05 |
-100%
|
| Country Average | 0 | $0.06 |
-99%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Knot Offshore Partners LP
NYSE:KNOP
|
403.6m USD | 0.6 | 25 | |
| CA |
|
Enbridge Inc
TSX:ENB
|
164.4B CAD | 1.2 | 22.7 | |
| US |
|
Williams Companies Inc
NYSE:WMB
|
92.3B USD | 2.1 | 35.3 | |
| US |
|
Enterprise Products Partners LP
NYSE:EPD
|
82.2B USD | 1.5 | 14.3 | |
| US |
|
Kinder Morgan Inc
NYSE:KMI
|
72.4B USD | 1.4 | 21.9 | |
| CA |
|
TC Energy Corp
TSX:TRP
|
94.8B CAD | 1.3 | 27.8 | |
| US |
|
Energy Transfer LP
NYSE:ET
|
68.6B USD | 1 | 16.4 | |
| US |
|
ONEOK Inc
NYSE:OKE
|
56.9B USD | 1.4 | 16.8 | |
| US |
|
Cheniere Energy Inc
NYSE:LNG
|
56.8B USD | 1.7 | 10.7 | |
| US |
|
MPLX LP
NYSE:MPLX
|
57.7B USD | 2 | 11.8 | |
| US |
|
Targa Resources Corp
NYSE:TRGP
|
54.6B USD | 3.1 | 29.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0 |
| Median | 0 |
| 70th Percentile | 0 |
| Max | 141.2 |
Other Multiples
Knot Offshore Partners LP
Glance View
KNOT Offshore Partners LP engages in the operation and acquisition of shuttle tankers under long-term charters. The company is headquartered in Aberdeen, Aberdeenshire and currently employs 1 full-time employees. The company went IPO on 2013-10-04. The Company’s vessels in its fleet are chartered to Equinor, Petrobras Transporte S.A. (Transpetro), Repsol Sinopec Brasil, S.A. (Repsol), Royal Dutch Shell plc, Var, Galp Sinopec Brazil Services B.V. (Galp), Shipping S.p.A. (ENI) and a subsidiary of KNOT. The firm had a fleet of over 16 shuttle tankers. Its shuttle tankers include the Windsor Knutsen, the Bodil Knutsen, the Recife Knutsen, the Fortaleza Knutsen, the Carmen Knutsen, the Hilda Knutsen, the Torill Knutsen, the Dan Cisne, the Dan Sabia, the Ingrid Knutsen, the Raquel Knutsen, the Tordis Knutsen, the Vigdis Knutsen, the Lena Knutsen, the Brasil Knutsen, the Anna Knutsen and the Tove Knutsen.
