As of 2025-07-06, the Intrinsic Value of Teekay LNG Partners LP (TGP) is 8.79 USD. This TGP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.98 USD, the upside of Teekay LNG Partners LP is -48.20%.
The range of the Intrinsic Value is (8.34) - 240.61 USD
Based on its market price of 16.98 USD and our intrinsic valuation, Teekay LNG Partners LP (TGP) is overvalued by 48.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8.34) - 240.61 | 8.79 | -48.2% |
| DCF (Growth 10y) | (2.55) - 292.96 | 17.97 | 5.8% |
| DCF (EBITDA 5y) | 11.54 - 31.01 | 20.20 | 19.0% |
| DCF (EBITDA 10y) | 9.72 - 34.68 | 20.37 | 19.9% |
| Fair Value | 15.09 - 15.09 | 15.09 | -11.12% |
| P/E | 14.92 - 33.37 | 23.38 | 37.7% |
| EV/EBITDA | 7.54 - 23.94 | 15.91 | -6.3% |
| EPV | 0.03 - 19.72 | 9.88 | -41.8% |
| DDM - Stable | 30.78 - 914.22 | 472.50 | 2682.7% |
| DDM - Multi | 11.82 - 260.55 | 22.15 | 30.5% |
| Market Cap (mil) | 1,476.41 |
| Beta | 1.14 |
| Outstanding shares (mil) | 86.95 |
| Enterprise Value (mil) | 4,039.55 |
| Market risk premium | 4.24% |
| Cost of Equity | 7.50% |
| Cost of Debt | 7.40% |
| WACC | 7.27% |