Delek Logistics Partners, LP (DKL)

Pipe Lines (No Natural Gas)

Latest Price

$56.08

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

8.13%

Book Value

P/B Ratio

Valuation metrics

Base FCF: $103M (median of recent 5yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$100.00

+76% upside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
Alps Advisors Inc	4.38M	$225.0M	--	-191.5K	2026-06-30
MIRAE ASSET GLOBAL ETFS Holdings Ltd.	1.63M	$84.0M	--	--	2026-06-30
Invesco Ltd.	1.52M	$78.0M	--	+16	2026-06-30
Morgan Stanley	528.5K	$27.0M	--	+428.2K	2026-06-30
Goldman Sachs Group Inc	490.8K	$25.0M	--	-150.6K	2026-06-30
Clearbridge Investments, LLC	489.5K	$25.0M	--	+99.3K	2026-06-30
JPMorgan Chase & Co	328.3K	$16.0M	--	-103.5K	2026-06-30
Raymond James Financial Inc	275.7K	$14.0M	--	+20.5K	2026-06-30
Cohen & Steers, Inc.	190.5K	$9.0M	--	--	2026-06-30
NEOS Investment Management LLC	173.4K	$8.0M	--	+62.3K	2026-06-30