investorscraft@gmail.com

Intrinsic ValueDynagas LNG Partners LP (DLNG)

Previous Close$3.78
Intrinsic Value
Upside potential
Previous Close
$3.78

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

Dynagas LNG Partners LP operates in the global liquefied natural gas (LNG) shipping sector, specializing in long-term charters for its fleet of LNG carriers. The company primarily generates revenue through multi-year time charters with major energy players, ensuring stable cash flows and mitigating spot market volatility. Its vessels are critical infrastructure for LNG transportation, serving key trade routes between production hubs and demand centers in Europe, Asia, and the Americas. Dynagas maintains a niche position as a mid-sized operator with a focus on modern, fuel-efficient vessels, differentiating itself through operational reliability and customer relationships. The company benefits from the structural growth in global LNG demand, driven by energy transition trends favoring cleaner fuels. However, it faces competition from larger fleets and exposure to charter renewal risks as contracts expire.

Revenue Profitability And Efficiency

For FY 2024, Dynagas reported revenue of $156.4 million and net income of $51.6 million, reflecting a net margin of approximately 33%. The company's diluted EPS stood at $1.40, supported by stable charter revenues and disciplined cost management. Operating cash flow of $92.2 million indicates strong conversion of earnings into cash, while minimal capital expenditures of $27,000 suggest a mature fleet with limited near-term growth investments.

Earnings Power And Capital Efficiency

Dynagas demonstrates consistent earnings power, with its charter-heavy business model providing visibility into future cash flows. The company's capital efficiency is evident in its ability to maintain profitability despite a leveraged balance sheet, though its returns are constrained by the capital-intensive nature of LNG shipping. The absence of significant capex in 2024 suggests a focus on optimizing existing assets rather than fleet expansion.

Balance Sheet And Financial Health

The company held $68.2 million in cash against total debt of $320.7 million as of FYE 2024, resulting in a net debt position of $252.5 million. This leverage ratio warrants monitoring, though long-dated charters provide cash flow stability for debt service. The balance sheet reflects typical industry leverage levels, with asset-backed financing common in shipping.

Growth Trends And Dividend Policy

Dynagas maintains a conservative growth posture, prioritizing dividend distributions over fleet expansion. The $0.40 per share dividend represents a payout ratio of approximately 29% of 2024 earnings, suggesting sustainability at current earnings levels. Future growth depends on charter renewals and potential vessel acquisitions, though the company has shown preference for maintaining its current operating scale.

Valuation And Market Expectations

At current trading levels, the stock reflects market expectations for stable charter revenues and moderate dividend yields. Valuation metrics should be assessed against LNG shipping peers, with particular attention to charter coverage ratios and contract durations. The market appears to price DLNG as a yield play with limited growth premium.

Strategic Advantages And Outlook

Dynagas's strategic advantages include its modern fleet and long-term customer contracts, which provide revenue visibility. The outlook remains tied to global LNG demand growth and charter rates, with potential upside from energy security trends. Risks include refinancing needs for maturing debt and exposure to geopolitical factors affecting LNG trade flows.

Sources

Company 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