KNOT Offshore Partners - Public Comps and Valuation Multiples

KNOT Offshore Partners Overview

About KNOT Offshore Partners

KNOT Offshore Partners LP owns, operates, and shuttles tankers under long-term charters in the North Sea and Brazil. The company provides crude oil loading, transportation, and storage services under time charters and bareboat charters. The Partnership is formed for acquiring ownership interests in over four shuttle tankers owned by Knutsen NYK Offshore Tankers AS (KNOT). It operates through the shuttle tanker market segment.

Founded

2013

HQ

Employees

874

Website

knotoffshorepartners.com

Sectors

Marine Transportation

Financials

LTM Revenue $335M

LTM EBITDA $207M

EV

$1.2B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

KNOT Offshore Partners Financials

As of September 2025, KNOT Offshore Partners reported last 12-month revenue of $335M and EBITDA of $207M.

In the same period, KNOT Offshore Partners generated $224M in LTM gross profit and $26.8M in net income.

See KNOT Offshore Partners valuation multiples based on analyst estimates

KNOT Offshore Partners P&L

In the most recent fiscal year, KNOT Offshore Partners reported revenue of $319M and EBITDA of $191M.

KNOT Offshore Partners expects next 12-month revenue of XXX and NTM EBITDA of XXX

See KNOT Offshore Partners valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$335M	XXX	$319M	XXX	XXX	XXX
Gross Profit	$224M	XXX	$94.7M	XXX	XXX	XXX
Gross Margin	67%	XXX	30%	XXX	XXX	XXX
EBITDA	$207M	XXX	$191M	XXX	XXX	XXX
EBITDA Margin	62%	XXX	60%	XXX	XXX	XXX
EBIT	$129M	XXX	$88.6M	XXX	XXX	XXX
EBIT Margin	38%	XXX	28%	XXX	XXX	XXX
Net Profit	$26.8M	XXX	$14.1M	XXX	XXX	XXX
Net Margin	8%	XXX	4%	XXX	XXX	XXX
Net Debt	XXX	XXX	$838M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for KNOT Offshore Partners including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $335M. EBITDA for the last twelve months was $207M. In the most recent fiscal year, KNOT Offshore Partners achieved $319M in revenue and $191M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$335M	Analyst estimates available to subscribers	$319M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$224M	Analyst estimates available to subscribers	$94.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	66.9% gross margin	Analyst estimates available to subscribers	29.7% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$207M	Analyst estimates available to subscribers	$191M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	61.7% EBITDA margin	Analyst estimates available to subscribers	59.8% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$129M	Analyst estimates available to subscribers	$88.6M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	38.4% EBIT margin	Analyst estimates available to subscribers	27.8% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$26.8M	Analyst estimates available to subscribers	$14.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	8.0% net profit margin	Analyst estimates available to subscribers	4.4% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$838M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for KNOT Offshore Partners

This financial data table provides comprehensive performance metrics for KNOT Offshore Partners, a company based in United States of America. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

KNOT Offshore Partners generated $335M in revenue over the last twelve months.
The company achieved $207M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $224M.
Net income over the last twelve months reached $26.8M.

Fiscal Year Performance

In the most recent fiscal year, KNOT Offshore Partners reported $319M in total revenue.
Fiscal year EBITDA was $191M.
The company maintained a gross profit margin of 29.7% in the most recent fiscal year.
EBITDA margin for the fiscal year was 59.8%.
Net profit margin reached 4.4% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for KNOT Offshore Partners. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

KNOT Offshore Partners Stock Performance

KNOT Offshore Partners has current market cap of $307M, and EV of $1.2B.

Market Cap Evolution

KNOT Offshore Partners Stock Data

As of October 2, 2025, KNOT Offshore Partners's stock price is $9.

See KNOT Offshore Partners trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$1.2B	$307M	XXX	XXX	XXX	XXX	$0.78

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

KNOT Offshore Partners Valuation Multiples

KNOT Offshore Partners's trades at 3.6x EV/Revenue multiple, and 6.1x EV/EBITDA.

See valuation multiples for KNOT Offshore Partners and 15K+ public comps

KNOT Offshore Partners Financial Valuation Multiples

As of October 2, 2025, KNOT Offshore Partners has market cap of $307M and EV of $1.2B.

Equity research analysts estimate KNOT Offshore Partners's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

KNOT Offshore Partners has a P/E ratio of 11.4x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$307M	XXX	$307M	XXX	XXX	XXX
EV (current)	$1.2B	XXX	$1.2B	XXX	XXX	XXX
EV/Revenue	3.5x	XXX	3.6x	XXX	XXX	XXX
EV/EBITDA	5.6x	XXX	6.1x	XXX	XXX	XXX
EV/EBIT	9.0x	XXX	13.1x	XXX	XXX	XXX
EV/Gross Profit	5.2x	XXX	n/a	XXX	XXX	XXX
P/E	11.4x	XXX	21.8x	XXX	XXX	XXX
EV/FCF	7.9x	XXX	8.5x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get KNOT Offshore Partners Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

KNOT Offshore Partners Margins & Growth Rates

KNOT Offshore Partners's last 12 month revenue growth is 3%

KNOT Offshore Partners's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $7K for the same period.

KNOT Offshore Partners's rule of 40 is 51% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

KNOT Offshore Partners's rule of X is 69% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for KNOT Offshore Partners and other 15K+ public comps

KNOT Offshore Partners Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	3%	XXX	4%	XXX	XXX	XXX
EBITDA Margin	62%	XXX	60%	XXX	XXX	XXX
EBITDA Growth	2%	XXX	22%	XXX	XXX	XXX
Rule of 40	51%	XXX	63%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	69%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.4M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$7K	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	2%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial