Delek Logistics Partners, LP (DKL)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 563 | 701 | 1,036 | 1,020 | 941 | 1,013 | 1,199 | 1,402 |
| Operating profit | $m | 183 | 184 | ||||||
| Net profit | $m | 159 | 165 | 159 | 126 | 143 | 176 | 154 | 175 |
| EPS reported | $ | 3.30 | 2.87 | ||||||
| Operating cashflow per share | $ | 4.43 | 6.28 | ||||||
| Capex per share | $ | 5.00 | 3.87 | ||||||
| FCF per share | $ | -0.57 | 2.41 | ||||||
| Free cash flow | $m | -31 | 128 | ||||||
| Net debt | $m | 2,345 | 2,359 | ||||||
| Book value equity | $m | 6 | - | ||||||
| Book value per share | $ | 0.11 | -1.30 | ||||||
| Number of shares | m | 53.55 | 53.24 | ||||||
| DPS (TTM paid) | $ | 4.45 | 4.51 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 13.52 | 18.69 | ||||||
| P/B LTM | x | 390.45 | -42.75 | ||||||
| P/S LTM | x | 2.36 | 1.99 | ||||||
| P/FCF LTM | x | -77.90 | 18.61 | ||||||
| EV/EBITDA LTM | x | 9.82 | 10.31 | ||||||
| EV/Sales LTM | x | 4.69 | 4.47 | ||||||
| Earnings Yield LTM | % | +7.40% | +5.35% | ||||||
| FCF Yield | % | -1.28% | +5.37% | ||||||
| Quality | |||||||||
| ROE | % | +2886.2% | -935.80% | ||||||
| ROIC | % | +7.48% | +7.68% | ||||||
| Operating margin | % | +18.01% | +15.34% | ||||||
| Gross margin | % | +20.89% | +17.34% | ||||||
| FCF/Sales | % | -3.02% | +10.70% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +10.37% | -4.01% | ||||||
| Sales Growth YoY | % | +7.73% | +27.50% | ||||||
| Net Income Growth YoY | % | +23.67% | +7.98% | ||||||
| FCF Growth | % | - | +72.07% | ||||||
| Operating Profit Growth | % | -10.00% | -9.32% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +9.98% | +8.10% | ||||||
| Dividend Growth | % | +3.13% | +4.52% | ||||||
| Payout Ratio | % | +134.75% | +156.22% | ||||||
| FCF/Debt | x | -0.01 | 0.05 | ||||||
| Net Debt/EBITDA | x | 4.89 | 5.19 | ||||||
| EBIT/Net interest | x | 1.02 | 0.84 | ||||||
| Net debt/market cap | % | +98.68% | +80.12% | ||||||
| Net debt/Equity | x | 383.52 | - | ||||||
| Gross debt/equity | x | 389.20 | - | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Delek Logistics Partners, LP (DKL) manages and operates a diverse portfolio of logistics and marketing assets for crude oil, intermediate, and refined petroleum products throughout the United States. The company's operations are structured into three primary segments: Pipelines and Transportation, Wholesale Marketing and Terminalling, and Investments in Pipeline Joint Ventures. The Pipelines and Transportation division encompasses a comprehensive network of pipelines, trucking fleets, and supporting facilities. It provides essential services such as crude oil gathering, the movement of crude, intermediate, and refined products, and storage solutions. These services primarily bolster the operations of the Tyler, El Dorado, and Big Spring refineries, while also extending transport capabilities for crude and other products to external clients. This segment includes approximately 400 miles of crude oil transportation pipelines and 450 miles of refined product pipelines. Additionally, it operates roughly 900 miles dedicated to crude oil gathering, alongside storage tanks for intermediate and refined products, boasting a combined active shell capacity of around 10.2 million barrels. Through its Wholesale Marketing and Terminalling segment, the company delivers bulk marketing, transport, storage, and terminalling services exclusively for refined petroleum products to independent third-party customers. The Investments in Pipeline Joint Ventures segment involves equity stakes in three collaborative ventures. These partnerships have developed distinct crude oil pipeline systems and associated infrastructure, which cater to both external parties and Delek's own subsidiaries. Delek Logistics GP, LLC acts as the general partner for the firm. Established in 2012, Delek Logistics Partners, LP is headquartered in Brentwood, Tennessee, and operates as a subsidiary of Delek US Holdings, Inc.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Delek Logistics Partners, LP (DKL) manages and operates a diverse portfolio of logistics and marketing assets for crude oil, intermediate, and refined petroleum products throughout the United States. The company's operations are structured into three primary segments: Pipelines and Transportation, Wholesale Marketing and Terminalling, and Investments in Pipeline Joint Ventures. The Pipelines and Transportation division encompasses a comprehensive network of pipelines, trucking fleets, and supporting facilities. It provides essential services such as crude oil gathering, the movement of crude, intermediate, and refined products, and storage solutions. These services primarily bolster the operations of the Tyler, El Dorado, and Big Spring refineries, while also extending transport capabilities for crude and other products to external clients. This segment includes approximately 400 miles of crude oil transportation pipelines and 450 miles of refined product pipelines. Additionally, it operates roughly 900 miles dedicated to crude oil gathering, alongside storage tanks for intermediate and refined products, boasting a combined active shell capacity of around 10.2 million barrels. Through its Wholesale Marketing and Terminalling segment, the company delivers bulk marketing, transport, storage, and terminalling services exclusively for refined petroleum products to independent third-party customers. The Investments in Pipeline Joint Ventures segment involves equity stakes in three collaborative ventures. These partnerships have developed distinct crude oil pipeline systems and associated infrastructure, which cater to both external parties and Delek's own subsidiaries. Delek Logistics GP, LLC acts as the general partner for the firm. Established in 2012, Delek Logistics Partners, LP is headquartered in Brentwood, Tennessee, and operates as a subsidiary of Delek US Holdings, Inc.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free