Pricing Log in Create free account
Saturday 17 October 2026 Export DKL’s income statement to Excel — free account

Delek Logistics Partners, L.P.

DKL Energy Oil & Gas Refining & Marketing

Delek Logistics Partners, L.P.’s revenue for fiscal 2025 (year ended December 2025) was $1.0 billion, up 7.73% from fiscal 2024. In the quarter to June 2026, revenue grew 56.2%, EPS fell 34.9%, free cash flow grew 193.3% and total debt rose 8.22%, each against the same quarter a year earlier. Insiders bought in the last twelve months.

57.36 1.42 +2.54%
Market cap
$3.2B
P/E
20.0×
Fwd P/E
15.8×
Dividend yield
7.86%
F-score
4/9
Altman Z
n/a
Beneish M
−0.50
Dividend safety
10/100
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total buys 0.75
Total sells 0.06
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — 5 — —
Sell 1 1 1 1 1 — — — — — — —
Insider Ownership 56.37%

Capital & Financial Ratios $m

Market Cap 3,230.00
Revenue 1,199.27
Net Income 154.08
Free Cash Flow 118.03
Net Debt 2,379.51
Current Ratio 0.96 (below 1: weak)
Debt/Equity (34.54) (negative: negative equity)
P/E ratio 19.99
Fwd P/E 15.80
P/S ratio 2.54
P/B ratio 0.00
Past 5Y EPS Growth (4.62%) (below 0%: weak)
This Y EPS Growth (6.70%) (below 0%: weak)
Next Y EPS Growth 43.32% (at or above 15%: strong)
Next Y revenue growth 38.46% (at or above 10%: strong)
Next 5Y EPS Growth 14.51%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 4.6×, against a ten-year median of 3.5×; over the ten years it ranged from 1.8× in 2016 to 5.2× in 2021.
P/E against its own 10 years 99.56%
10-year low 10-year high
P/S against its own 10 years 81.72%
10-year low 10-year high
EV/Sales against its own 10 years 83.34%
10-year low 10-year high
EV/FCF against its own 10 years 74.99%
10-year low 10-year high

Dividends

Payout Ratio 1.57
Annual Dividend Rate 4.51
Annual Dividend Yield 7.86%
total individual payouts
2028 Powerpack
2027 Powerpack
2026 4.57
1.13
1.13
1.14
2025 4.45
1.11
1.11
1.12
1.12
2024 4.56
1.06
0.25
1.07
1.09
1.10
2023 4.13
1.02
1.03
1.04
1.05
2022 3.93
0.98
0.98
0.99
0.99
2021 3.72
0.91
0.92
0.94
0.95
2020 3.58
0.89
0.89
0.90
0.91
2019 3.36
0.81
0.82
0.85
0.88
2018 3.04
0.73
0.75
0.77
0.79
2017 2.79
0.68
0.69
0.71
0.72
2016 2.49
0.59
0.61
0.63
0.66
predictions special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 4 5 11 14
Receivables 70 111 368 428
Inventory 2 5 18 24
Other 1 24 4 5
76 146 401 470
2023 2024 2025 Q'26
Payables 26 41 293 427
ST’ Debt 30 — — —
Other — — — —
91 89 356 489

Compound Annual Growth %

10y 5y 3y
Sales 5.56% 12.46% (0.75%)
Cash Flow 13.30% 4.20% 7.26%
Earnings 11.08% 4.66% 3.52%
Book Value 0.00% 0.00% 0.00%

Revenue $m

Mar Jun Sep Dec Year
’26 297 385 — — —
’25 250 246 261 256 1,013
’24 252 265 214 210 941
’23 244 247 276 254 1,020
’22 207 267 294 269 1,036
’21 153 168 190 190 701
’20 163 118 142 140 563
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 170 71 — — —
’25 32 107 55 43 237
’24 44 88 25 50 206
’23 29 35 47 115 225
’22 48 85 164 (105) 192
’21 62 86 75 53 275
’20 35 38 62 58 193
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 116 8 — — —
’25 (24) (9) (197) 190 (39)
’24 32 82 (275) 162 1
’23 1 7 43 76 127
’22 35 59 122 (170) 46
’21 55 83 71 42 251
’20 (69) 36 60 52 79
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 0.60 0.54 — — —
’25 0.73 0.83 0.85 0.88 3.30
’24 0.73 0.87 0.71 0.68 2.99
’23 0.86 0.73 0.80 0.51 2.89
’22 0.91 0.74 1.03 0.98 3.66
’21 0.83 1.00 1.00 0.96 3.79
’20 0.76 1.18 1.26 0.94 4.18
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

3
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low 21.30 26.80 26.50 27.76 5.51 31.01 39.00 36.50 37.02 34.59

Analyst estimates 2026–2028

Powerpack
High 35.25 36.05 35.50 34.12 34.91 51.56 64.47 58.81 47.67 48.00
People
People Employees — — — — — — — — — —
Revenue/emp, $m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Income, $m
Income, $m Revenue 448 538 658 584 563 701 1,036 1,020 941 1,013
Gross margin, % 28.05 19.70 22.58 25.91 36.69 30.83 24.06 27.93 25.91 21.23
EBT 63 69 91 98 159 165 159 127 143 177
EBT margin, % 14.03 12.86 13.79 16.73 28.31 23.54 15.38 12.49 15.22 17.46
Net income 63 69 90 97 159 165 159 126 143 176
Depreciation 21 23 33 35 43 51 72 104 103 127
Per share, $
Per share, $ Revenue 19.92 22.07 26.96 23.92 16.77 16.13 23.83 23.41 19.82 18.94
Earnings 2.08 2.09 2.65 2.61 4.18 3.79 3.66 2.90 2.99 3.30
Cash flow 4.48 3.74 6.27 5.34 5.75 6.33 4.42 5.17 4.35 4.43
Capex (0.49) (1.11) (9.39) (0.37) (3.38) (0.55) (3.37) (2.26) (4.34) (5.17)
Free cash flow 3.98 2.63 (3.12) 4.98 2.36 5.79 1.05 2.91 0.01 (0.74)
Book value (0.59) (1.20) (5.53) (6.19) (3.22) (2.39) (2.55) (3.71) 0.75 0.11
Shares, m 22 24 24 24 34 43 43 44 47 54
Valuation, ×
Valuation, × P/E 14.01 15.45 11.08 12.25 7.73 11.27 12.42 15.22 14.09 13.56
P/S 1.46 1.46 1.08 1.34 1.91 2.65 1.91 1.89 2.13 2.36
P/B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 56.44 390.45
EV/Sales 2.34 2.24 2.14 2.75 3.66 3.93 3.49 3.55 4.15 4.71
EV/FCF 11.70 18.81 (18.53) (70.69) 26.01 10.94 79.26 28.61 7,540.44 (120.90)
Cash, $m
Cash, $m Operating cash flow 101 91 153 130 193 275 192 225 206 237
Capex (11) (27) (229) (9) (114) (24) (147) (99) (206) (277)
Free cash flow 90 64 (76) 121 79 251 46 127 1 (39)
Balance, $m
Balance, $m Working capital 11 19 (4) (2) 1 (74) (41) (14) 57 44
Total debt 393 423 700 833 992 899 1,647 1,704 1,876 2,365
Net debt 393 418 696 828 988 895 1,639 1,700 1,871 2,354
Shareholders’ equity (13) (29) (135) (151) (108) (104) (111) (162) 36 6
Returns, %
Returns, % ROA 12.80 11.87 12.10 9.30 16.52 17.43 12.17 7.60 7.70 7.32
ROIC 12.80 14.18 14.01 11.62 12.77 15.06 8.58 9.71 6.65 4.82
ROE (416.52) (239.86) (78.80) (44.53) (108.34) (155.28) (148.17) (92.63) (224.66) 847.51
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Delek Logistics Partners, L.P. vs peers in Oil & Gas Refining & Marketing (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
UGP Ultrapar Participacoes S.A. $8.2B 12.4× — +36.71% (above 0%: growing) +61.11% (above 0%: growing) +873.56% (above 0%: growing) 11.12% 7.25% Compare
CVI CVR Energy Inc. $6.2B 90.3× 90.4× +55.48% (above 0%: growing) n/m +104.65% (above 0%: growing) 4.27% 2.85% Compare
IEP Icahn Enterprises L.P. $4.7B — (loss-making) 18.5× +25.58% (above 0%: growing) n/m +12.90% (above 0%: growing) 3.09% (8.67%) Compare
DK Delek US Holdings, Inc. $4.7B 20.8× 12.2× +47.83% (above 0%: growing) n/m +173.86% (above 0%: growing) 8.93% 7.40% Compare
PARR Par Pacific Holdings, Inc. $4.2B 4.8× 4.1× +56.80% (above 0%: growing) +707.63% (above 0%: growing) +176.88% (above 0%: growing) 28.72% 21.37% Compare
SHI SINOPEC Shangai Petrochemical Company, Ltd. $3.8B 117× 18.4× +2.18% (above 0%: growing) n/m +88.32% (above 0%: growing) 15.31% (0.73%) Compare
DKL Delek Logistics Partners, L.P. $3.2B 20.0× 15.8× +56.18% (above 0%: growing) −34.94% (below 0%: shrinking) +193.34% (above 0%: growing) 17.18% 16.09%
CSANY Cosan S.A. Sponsored ADR $2.7B — (loss-making) — (loss-making) +3.95% (above 0%: growing) n/m +141.78% (above 0%: growing) 34.07% 23.83% Compare
WKC World Kinect Corporation $1.9B — (loss-making) 11.6× +50.29% (above 0%: growing) n/m −363.91% (below 0%: shrinking) 2.69% 0.71% Compare
Median of peers $4.5B 20.8× 15.3× +42.27% — +123.21% 10.03% 5.05%

All 19 Oil & Gas Refining & Marketing stocks →

Delek Logistics Partners, L.P. (DKL) key facts

  • Strength: Delek Logistics Partners, L.P.’s revenue for fiscal 2025 (year ended December 2025) was $1.0 billion, up 7.73% from fiscal 2024.
  • Delek Logistics Partners, L.P. (DKL) is an Oil & Gas Refining & Marketing company in the Energy sector, listed on the New York Stock Exchange.
  • As of October 16, 2026, DKL traded at $57.36, a market capitalization of $3.2 billion.
  • Delek Logistics Partners, L.P. pays an annual dividend of $4.51 per share, a yield of 7.86%, with a payout ratio of 157.1%.
  • Return on equity was 847.5% and debt-to-equity -34.54.
  • Its Piotroski F-score is 4 out of 9 for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Delek Logistics Partners, L.P. (DKL) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/DKL · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com