← Scroll for more →
Dynagas LNG Partners LP (DLNG-PA)
Water Transportation
Latest Price
--
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $1.38
Book value / share: $12.94
Formula: √(22.5 × EPS × BVPS)
Graham Number
$20.05
Norm. op. income: $65M (median of 7yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$6.80
Base FCF: $69M (median of recent 5yr)
Growth: 16%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$66.02
EPS: $1.38
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$20.70