investorscraft@gmail.com

Intrinsic Value of Delek Logistics Partners, LP (DKL)

Previous Close$44.11
Intrinsic Value
Upside potential
Previous Close
$44.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount