Valuation Klaveness Combination Carriers ASA Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:44 2026-07-28 EDT			5-day change	1st Jan Change
9.070 ^EUR	+1.68%		+2.76%	+36.18%

07-02	DNB Carnegie raises the price target for Klaveness Combination Carriers to 125 Norwegian kroner (107), reiterates buy	FW
06-25	Klaveness Combination Carriers ASA's Subsidiary Secures USD 200 Million Bank Refinancing	CI

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	610.4	-	-
Change	-	21.46%	49.67%	-23.82%	18.48%	30.45%	-	-
Enterprise Value (EV) ¹	586	600.9	697.2	563.1	687.3	929.8	895.4	859.4
Change	-	2.55%	16.03%	-19.23%	22.04%	35.3%	-3.7%	-4.03%
P/E	11.7x	5.71x	5.64x	4.85x	14.1x	6.79x	9.86x	9.51x
PBR	1.04x	1.16x	1.43x	1.1x	1.28x	1.54x	1.54x	1.55x
PEG	-	0x	0.2x	-0.4x	-0.2x	0x	-0.3x	2.55x
Capitalization / Revenue	2.46x	2.1x	2.63x	2.06x	3.24x	2.4x	2.61x	2.51x
EV / Revenue	5.06x	3.65x	3.54x	2.93x	4.76x	3.66x	3.82x	3.53x
EV / EBITDA	8.73x	5.62x	5.17x	4.45x	8.62x	6.07x	7x	6.78x
EV / EBIT	15.3x	7.95x	6.76x	5.86x	15.3x	8.54x	11x	10.7x
EV / FCF	-8x	6.28x	5.12x	5.22x	-403x	62x	9.33x	9.34x
FCF Yield	-12.5%	15.9%	19.5%	19.1%	-0.25%	1.61%	10.7%	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%	10.9%	10.4%
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	285.1	249
Reference price ²	5.45	6.62	8.58	6.55	7.89	10.29	10.29	10.29
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	7.47x	1.18x	4.04x	10.05%	13.63B
WALLENIUS WILHELMSEN ASA	9.52x	1.53x	5.22x	7.69%	6.28B
GOLAR LNG LIMITED	44.76x	17.09x	24.59x	2.04%	4.99B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	14.21x	-	-	-	4.38B
HÖEGH AUTOLINERS ASA	8.42x	2.65x	7.03x	11.79%	3.2B
STAR BULK CARRIERS CORP.	7.5x	3.34x	5.3x	13.42%	3.02B
ZIM INTEGRATED SHIPPING SERVICES LTD.	7.64x	0.82x	2.52x	2.8%	2.96B
COMPAÑÍA SUD AMERICANA DE VAPORES S.A.	5.45x	-	-175.4x	18.34%	2.64B
DANAOS CORPORATION	5.09x	2.33x	3.36x	-	2.55B
Average	12.23x	4.14x	-15.42x	9.45%	4.85B
Weighted average by Cap.	12.52x	3.76x	-5.04x	9%