As of 2025-07-06, the Intrinsic Value of Delek Logistics Partners LP (DKL) is 41.76 USD. This DKL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.74 USD, the upside of Delek Logistics Partners LP is -4.50%.
The range of the Intrinsic Value is 17.22 - 111.62 USD
Based on its market price of 43.74 USD and our intrinsic valuation, Delek Logistics Partners LP (DKL) is overvalued by 4.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.22 - 111.62 | 41.76 | -4.5% |
| DCF (Growth 10y) | 20.39 - 108.17 | 43.54 | -0.5% |
| DCF (EBITDA 5y) | 14.28 - 38.94 | 24.47 | -44.1% |
| DCF (EBITDA 10y) | 18.18 - 47.72 | 30.24 | -30.9% |
| Fair Value | 31.86 - 31.86 | 31.86 | -27.16% |
| P/E | 29.12 - 42.96 | 36.85 | -15.7% |
| EV/EBITDA | 1.12 - 17.62 | 7.72 | -82.3% |
| EPV | (3.52) - 16.37 | 6.42 | -85.3% |
| DDM - Stable | 24.20 - 76.59 | 50.39 | 15.2% |
| DDM - Multi | 47.86 - 102.43 | 63.73 | 45.7% |
| Market Cap (mil) | 2,337.47 |
| Beta | 0.33 |
| Outstanding shares (mil) | 53.44 |
| Enterprise Value (mil) | 4,481.09 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.67% |
| Cost of Debt | 9.72% |
| WACC | 9.13% |