Valuation Klaveness Combination Carriers ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-29 EDT			5-day change	1st Jan Change
98.50 ^NOK	-1.20%		+1.97%	+24.37%

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	604.8	-	-
Change	-	21.46%	49.67%	-23.82%	18.48%	29.26%	-	-
Enterprise Value (EV) ¹	586	600.9	697.2	563.1	687.3	924.3	889.8	853.8
Change	-	2.55%	16.03%	-19.23%	22.04%	34.48%	-3.72%	-4.05%
P/E	11.7x	5.71x	5.64x	4.85x	14.1x	6.72x	9.77x	9.42x
PBR	1.04x	1.16x	1.43x	1.1x	1.28x	1.53x	1.53x	1.53x
PEG	-	0x	0.2x	-0.4x	-0.2x	0x	-0.3x	2.53x
Capitalization / Revenue	2.46x	2.1x	2.63x	2.06x	3.24x	2.38x	2.58x	2.48x
EV / Revenue	5.06x	3.65x	3.54x	2.93x	4.76x	3.64x	3.8x	3.51x
EV / EBITDA	8.73x	5.62x	5.17x	4.45x	8.62x	6.03x	6.95x	6.74x
EV / EBIT	15.3x	7.95x	6.76x	5.86x	15.3x	8.49x	11x	10.7x
EV / FCF	-8x	6.28x	5.12x	5.22x	-403x	61.6x	9.27x	9.28x
FCF Yield	-12.5%	15.9%	19.5%	19.1%	-0.25%	1.62%	10.8%	10.8%
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%	11.1%	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	285.1	249
Reference price ²	5.45	6.62	8.58	6.55	7.89	10.20	10.20	10.20
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.($)
KLAVENESS COMBINATION CARRIERS ASA	6.79x	3.66x	6.07x	13.02%	610M
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	7.34x	1.16x	3.97x	10.22%	13.37B
WALLENIUS WILHELMSEN ASA	9.61x	1.54x	5.26x	7.62%	6.34B
GOLAR LNG LIMITED	44.49x	17.02x	24.48x	2.05%	4.96B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	14.74x	-	-	-	4.54B
HÖEGH AUTOLINERS ASA	8.61x	2.7x	7.16x	11.54%	3.27B
STAR BULK CARRIERS CORP.	7.75x	3.44x	5.45x	12.98%	3.12B
ZIM INTEGRATED SHIPPING SERVICES LTD.	7.47x	0.81x	2.49x	2.86%	2.9B
COMPAÑÍA SUD AMERICANA DE VAPORES S.A.	5.42x	-	-174.24x	18.46%	2.64B
DANAOS CORPORATION	5.09x	2.34x	3.36x	-	2.56B
Average	11.73x	4.08x	-12.89x	9.85%	4.43B
Weighted average by Cap.	12.46x	3.76x	-4.85x	9.1%