Valuation Danaos Corporation

Stocks

Real-time Estimate Cboe BZX 12:05:06 2026-11-03 EST			5-day change	1st Jan Change
153.56 ^USD	-0.26%		-2.52%	+62.99%

10-01	Danaos Raises Quarterly Dividend to $1 a Share From $0.90 a Share; Declares Special Dividend of $5 a Share, Both Payable Oct. 22 to Holders of Record on Oct. 13	MT
09-30	Danaos Corporation announces special dividend, payable on October 22, 2026	CI

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	2,803	-	-
Change	-	-30.65%	35.06%	7.49%	11.39%	62.53%	-	-
Enterprise Value (EV) ¹	2,744	1,310	1,573	1,829	1,842	2,732	2,658	2,803
Change	-	-52.27%	20.08%	16.33%	0.7%	48.28%	-2.71%	5.46%
P/E	-	1.93x	2.56x	3.07x	3.52x	5.33x	5.99x	6.07x
PBR	-	-	0.48x	-	0.46x	0.67x	0.61x	-
PEG	-	-	0.42x	-0.3x	1.29x	0.66x	-0.5x	-4.4x
Capitalization / Revenue	2.23x	1.07x	1.5x	1.65x	1.8x	2.6x	2.56x	2.46x
EV / Revenue	3.98x	1.32x	1.63x	1.95x	1.93x	2.54x	2.43x	2.46x
EV / EBITDA	5.39x	1.54x	2.22x	2.53x	2.56x	3.57x	3.63x	3.89x
EV / EBIT	7.66x	2x	2.71x	3.38x	3.69x	5.38x	5.6x	6.66x
EV / FCF	37.9x	-	5.1x	-48.7x	-	10.7x	19x	-
FCF Yield	2.64%	-	19.6%	-2.05%	-	9.34%	5.27%	-
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%	-	2.34%	2.34%	-
EPS ²	-	27.28	28.95	26.05	26.76	28.9	25.72	25.36
Distribution rate	-	11%	10.5%	12.7%	-	12.5%	14%	-
Net sales ¹	689.5	993.3	963.2	937.1	955.4	1,076	1,094	1,138
EBITDA ¹	508.8	851.2	707	722.6	719.4	764.7	731.4	720.9
EBIT ¹	358.3	653.4	580.7	540.9	498.8	507.6	474.8	420.9
Net income ¹	1,053	559.2	576.3	505.1	494.6	527.7	463.2	444.8
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	153.96	153.96	153.96
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DANAOS CORPORATION	5.33x	2.54x	3.57x	-	2.8B
AP MOLLER MAERSK	6.77x	0.68x	3.18x	5.59%	49B
COSCO SHIPPING HOLDINGS CO., LTD.	5.67x	0.59x	2.2x	9.21%	39.64B
HAPAG-LLOYD AG	22.27x	1.29x	6.9x	2.06%	26.24B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	5.93x	3.04x	5.3x	5.07%	21.82B
NIPPON YUSEN KABUSHIKI KAISHA	10.91x	1.46x	10.62x	4.07%	18.85B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.34x	1.24x	3.52x	7.39%	18.24B
MITSUI O.S.K. LINES, LTD.	7.8x	2.01x	13.81x	2.71%	16.5B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.81x	4.1x	9.84x	7.59%	16.68B
HMM CO.,LTD	9.81x	1x	4.05x	2.98%	16.62B
Average	9.27x	1.80x	6.30x	5.19%	22.64B
Weighted average by Cap.	9.26x	1.47x	5.62x	5.53%