Previous Close | $44.11 |
Intrinsic Value | $0.48 |
Upside potential | -99% |
Data is not available at this time.
Delek Logistics Partners, LP (DKL) operates as a midstream energy services provider, primarily supporting the transportation, storage, and wholesale marketing of crude oil, refined products, and natural gas liquids. The company’s revenue model is anchored in fee-based contracts, ensuring stable cash flows through long-term agreements with Delek US Holdings and third-party customers. DKL’s infrastructure includes pipelines, terminals, and storage facilities strategically located in key U.S. energy hubs, such as the Permian Basin and Gulf Coast, enhancing its role in the energy supply chain. As a master limited partnership (MLP), DKL benefits from tax advantages while offering investors exposure to midstream energy logistics. Its market position is reinforced by its integration with Delek US Holdings, providing a steady volume of business, though this also introduces customer concentration risk. The company competes in a capital-intensive sector where scale and operational efficiency are critical, positioning DKL as a niche player with regional strengths but limited diversification compared to larger midstream peers.
In FY 2024, DKL reported revenue of $940.6 million and net income of $142.7 million, translating to diluted EPS of $2.99. Operating cash flow stood at $206.3 million, reflecting robust cash generation from its fee-based operations. Capital expenditures of $129 million indicate ongoing investments in infrastructure, though this weighs on free cash flow. The company’s profitability is supported by stable contractual revenue, but its efficiency metrics are influenced by high leverage and customer concentration.
DKL’s earnings power is underpinned by its fee-based midstream operations, which provide predictable cash flows. However, its capital efficiency is constrained by significant debt levels, with total debt reaching $1.89 billion against modest cash reserves of $5.4 million. The partnership’s ability to fund growth while maintaining distributions will depend on balancing leverage with operational performance and asset utilization.
DKL’s balance sheet reflects a leveraged position, with total debt of $1.89 billion and limited liquidity. The debt-to-equity ratio is elevated, signaling financial risk, though this is partially offset by stable cash flows from operations. The partnership’s financial health hinges on maintaining contractual revenue streams and managing refinancing risks associated with its debt maturity profile.
DKL has demonstrated a commitment to shareholder returns, with a dividend per share of $4.35 in FY 2024. Growth prospects are tied to expansion projects and volume increases from Delek US Holdings, though organic growth may be tempered by high leverage. The partnership’s distribution policy remains a key attraction for income-focused investors, but sustainability depends on maintaining cash flow coverage.
DKL’s valuation reflects its midstream logistics focus and income-generating profile. Market expectations likely center on distribution stability and potential volume growth, though investor sentiment may be cautious due to leverage and customer concentration. The partnership’s yield and fee-based model could appeal in a low-interest-rate environment, but sector-wide competition and energy transition risks pose longer-term challenges.
DKL’s strategic advantages include its integrated relationship with Delek US Holdings and fee-based revenue model, which provide operational stability. However, the partnership faces headwinds from high leverage and limited diversification. The outlook depends on executing growth projects, managing debt, and navigating energy market volatility. While DKL is well-positioned in key regions, its long-term success will require balancing shareholder returns with financial flexibility.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |