Valuation Klaveness Combination Carriers ASA Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:55:21 2026-08-07 EDT			5-day change	1st Jan Change
8.870 ^EUR	+0.23%		-3.48%	+35.42%

08-06	Klaveness Combination Carriers Takes Delivery of New Caustic-bulk Vessel	MT
07-02	DNB Carnegie raises the price target for Klaveness Combination Carriers to 125 Norwegian kroner (107), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	285.1	346.3	518.4	394.9	467.9	607.7	-	-
Change	-	21.46%	49.67%	-23.82%	18.48%	29.88%	-	-
Enterprise Value (EV) ¹	586	600.9	697.2	563.1	687.3	927.2	879.3	856.7
Change	-	2.55%	16.03%	-19.23%	22.04%	34.91%	-5.17%	-2.56%
P/E	11.7x	5.71x	5.64x	4.85x	14.1x	6.76x	9.82x	9.47x
PBR	1.04x	1.16x	1.43x	1.1x	1.28x	1.54x	1.54x	1.54x
PEG	-	0x	0.2x	-0.4x	-0.2x	0x	-0.3x	2.54x
Capitalization / Revenue	2.46x	2.1x	2.63x	2.06x	3.24x	2.39x	2.59x	2.5x
EV / Revenue	5.06x	3.65x	3.54x	2.93x	4.76x	3.65x	3.75x	3.52x
EV / EBITDA	8.73x	5.62x	5.17x	4.45x	8.62x	6.05x	6.87x	6.76x
EV / EBIT	15.3x	7.95x	6.76x	5.86x	15.3x	8.52x	10.8x	10.7x
EV / FCF	-8x	6.28x	5.12x	5.22x	-403x	61.8x	9.16x	9.31x
FCF Yield	-12.5%	15.9%	19.5%	19.1%	-0.25%	1.62%	10.9%	10.7%
Dividend per Share ²	0.22	0.81	1.25	1.05	0.285	1.34	1.127	1.073
Rate of return	4.04%	12.2%	14.6%	16%	3.61%	13.1%	11%	10.5%
EPS ²	0.464	1.16	1.52	1.35	0.56	1.516	1.043	1.082
Distribution rate	47.4%	69.8%	82.2%	77.8%	50.9%	88.4%	108%	99.2%
Net sales ¹	115.9	164.6	196.8	191.9	144.4	254	234.2	243.5
EBITDA ¹	67.1	107	134.9	126.5	79.77	153.2	128	126.7
EBIT ¹	38.4	75.61	103.1	96.07	45.02	108.9	81.21	80.01
Net income ¹	22.6	60.87	86.9	81.41	33.41	90.73	61.99	64.23
Net Debt ¹	300.8	254.6	178.9	168.2	219.4	319.5	271.6	249
Reference price ²	5.45	6.62	8.58	6.55	7.89	10.24	10.24	10.24
Nbr of stocks (in thousands)	52,332	52,332	60,418	60,284	59,290	59,318	-	-
Announcement Date	2/18/22	2/16/23	2/16/24	2/14/25	2/13/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	7.61x	1.2x	4.11x	9.85%	13.91B
WALLENIUS WILHELMSEN ASA	9.88x	1.58x	5.37x	7.4%	6.57B
GOLAR LNG LIMITED	46.08x	17.44x	25.1x	1.98%	5.13B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	15.72x	-	-	-	4.86B
HÖEGH AUTOLINERS ASA	9.16x	2.81x	7.54x	10.68%	3.54B
STAR BULK CARRIERS CORP.	7.54x	3.32x	4.98x	12.4%	3.22B
ZIM INTEGRATED SHIPPING SERVICES LTD.	8.36x	0.86x	2.65x	2.56%	3.24B
COMPAÑÍA SUD AMERICANA DE VAPORES S.A.	5.34x	-	-171.55x	12.93%	2.67B
DANAOS CORPORATION	4.66x	2.34x	3.14x	-	2.56B
Average	12.71x	4.22x	-14.83x	8.26%	5.08B
Weighted average by Cap.	12.99x	3.82x	-4.33x	8.26%