As of 2025-05-17, the Intrinsic Value of Navios Maritime Partners LP (NMM) is 130.74 USD. This NMM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.97 USD, the upside of Navios Maritime Partners LP is 219.10%.
The range of the Intrinsic Value is 98.75 - 180.81 USD
Based on its market price of 40.97 USD and our intrinsic valuation, Navios Maritime Partners LP (NMM) is undervalued by 219.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 98.75 - 180.81 | 130.74 | 219.1% |
| DCF (Growth 10y) | 108.28 - 188.02 | 139.55 | 240.6% |
| DCF (EBITDA 5y) | 93.76 - 135.35 | 112.78 | 175.3% |
| DCF (EBITDA 10y) | 107.88 - 156.60 | 129.83 | 216.9% |
| Fair Value | 311.38 - 311.38 | 311.38 | 660.03% |
| P/E | 46.56 - 142.24 | 82.58 | 101.6% |
| EV/EBITDA | 32.86 - 102.98 | 60.21 | 47.0% |
| EPV | 66.89 - 108.12 | 87.50 | 113.6% |
| DDM - Stable | 66.21 - 129.47 | 97.84 | 138.8% |
| DDM - Multi | 47.15 - 76.14 | 58.59 | 43.0% |
| Market Cap (mil) | 1,208.21 |
| Beta | 1.22 |
| Outstanding shares (mil) | 29.49 |
| Enterprise Value (mil) | 3,025.07 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.41% |
| Cost of Debt | 6.93% |
| WACC | 7.38% |