|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 124.38 USD | -0.73% |
|
-1.25% | +32.07% |
| 05-12 | Danaos Corporation, Q1 2026 Earnings Call, May 12, 2026 | |
| 05-11 | Danaos Q1 Adjusted Earnings, Revenue Rise | MT |
Company Valuation: Danaos Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,538 | 1,066 | 1,440 | 1,548 | 1,724 | 2,264 | - | - |
| Change | - | -30.65% | 35.06% | 7.49% | 11.39% | 31.3% | - | - |
| Enterprise Value (EV) 1 | 2,744 | 1,310 | 1,573 | 1,829 | 1,842 | 2,193 | 2,119 | 2,264 |
| Change | - | -52.27% | 20.08% | 16.33% | 0.7% | 19.05% | -3.37% | 6.84% |
| P/E | - | 1.93x | 2.56x | 3.07x | 3.52x | 4.51x | 4.83x | 6.04x |
| PBR | - | - | 0.48x | - | 0.46x | 0.54x | 0.49x | - |
| PEG | - | - | 0.42x | -0.3x | 1.29x | 1.47x | -0.72x | -0.3x |
| Capitalization / Revenue | 2.23x | 1.07x | 1.5x | 1.65x | 1.8x | 2.13x | 2.05x | 2.08x |
| EV / Revenue | 3.98x | 1.32x | 1.63x | 1.95x | 1.93x | 2.06x | 1.92x | 2.08x |
| EV / EBITDA | 5.39x | 1.54x | 2.22x | 2.53x | 2.56x | 2.97x | 2.92x | 3.5x |
| EV / EBIT | 7.66x | 2x | 2.71x | 3.38x | 3.69x | 4.31x | 4.63x | 6.79x |
| EV / FCF | 37.9x | - | 5.1x | -48.7x | - | 14.9x | -101x | 7.19x |
| FCF Yield | 2.64% | - | 19.6% | -2.05% | - | 6.73% | -0.99% | 13.9% |
| Dividend per Share 2 | 2.25 | 3 | 3.05 | 3.3 | - | 3.6 | 3.6 | - |
| Rate of return | 3.01% | 5.7% | 4.12% | 4.12% | - | 2.89% | 2.89% | - |
| EPS 2 | - | 27.28 | 28.95 | 26.05 | 26.76 | 27.58 | 25.74 | 20.58 |
| Distribution rate | - | 11% | 10.5% | 12.7% | - | 13.1% | 14% | - |
| Net sales 1 | 689.5 | 993.3 | 963.2 | 937.1 | 955.4 | 1,064 | 1,105 | 1,088 |
| EBITDA 1 | 508.8 | 851.2 | 707 | 722.6 | 719.4 | 739.2 | 726.6 | 647.2 |
| EBIT 1 | 358.3 | 653.4 | 580.7 | 540.9 | 498.8 | 508.8 | 457.8 | 333.6 |
| Net income 1 | 1,053 | 559.2 | 576.3 | 505.1 | 494.6 | 502.9 | 463.6 | 360.9 |
| Net Debt 1 | 1,206 | 243.3 | 132.4 | 281.4 | 117.8 | -71 | -145 | - |
| Reference price 2 | 74.65 | 52.66 | 74.06 | 80.07 | 94.18 | 124.38 | 124.38 | 124.38 |
| Nbr of stocks (in thousands) | 20,597 | 20,250 | 19,446 | 19,333 | 18,310 | 18,204 | - | - |
| Announcement Date | 2/7/22 | 2/14/23 | 2/13/24 | 2/10/25 | 2/9/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.51x | 2.06x | 2.97x | - | 2.26B | |
| 6.96x | 1.13x | 3.93x | 7.3% | 12.59B | |
| 8.79x | 1.44x | 4.91x | 8.33% | 5.8B | |
| 45.74x | 17.51x | 25.11x | 2% | 5.09B | |
| 10.76x | - | - | - | 3.3B | |
| 14.19x | 0.89x | 2.7x | 0.27% | 3.11B | |
| 7.85x | 2.5x | 6.63x | 12.65% | 2.98B | |
| 6.92x | 3.16x | 5.17x | 13.96% | 2.83B | |
| 3.74x | 2.44x | 3.85x | 0.34% | 2.03B | |
| Average | 12.16x | 3.89x | 6.91x | 6.41% | 4.44B | |
| Weighted average by Cap. | 12.80x | 3.83x | 7.17x | 6.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DAC Stock
- Valuation Danaos Corporation
Select your edition
All financial news and data tailored to specific country editions
