Valuation Klaveness Combination Carriers ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-24 EDT			5-day change	1st Jan Change
100.20 ^NOK	+1.31%		+6.48%	+26.52%

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	620.4	-	-
Change	-	21.46%	49.67%	-23.82%	18.48%	32.59%	-	-
Enterprise Value (EV) ¹	586	600.9	697.2	563.1	687.3	939.8	905.4	869.4
Change	-	2.55%	16.03%	-19.23%	22.04%	36.75%	-3.66%	-3.98%
P/E	11.7x	5.71x	5.64x	4.85x	14.1x	6.9x	10x	9.67x
PBR	1.04x	1.16x	1.43x	1.1x	1.28x	1.57x	1.57x	1.57x
PEG	-	0x	0.2x	-0.4x	-0.2x	0x	-0.3x	2.6x
Capitalization / Revenue	2.46x	2.1x	2.63x	2.06x	3.24x	2.44x	2.65x	2.55x
EV / Revenue	5.06x	3.65x	3.54x	2.93x	4.76x	3.7x	3.87x	3.57x
EV / EBITDA	8.73x	5.62x	5.17x	4.45x	8.62x	6.13x	7.08x	6.86x
EV / EBIT	15.3x	7.95x	6.76x	5.86x	15.3x	8.63x	11.1x	10.9x
EV / FCF	-8x	6.28x	5.12x	5.22x	-403x	62.7x	9.43x	9.45x
FCF Yield	-12.5%	15.9%	19.5%	19.1%	-0.25%	1.6%	10.6%	10.6%
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%	12.8%	10.8%	10.3%
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	10.46	10.46	10.46
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.($)
KLAVENESS COMBINATION CARRIERS ASA	6.78x	3.66x	6.06x	13.04%	610M
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	7.47x	1.18x	4.04x	10.05%	13.61B
WALLENIUS WILHELMSEN ASA	9.68x	1.55x	5.29x	7.56%	6.38B
GOLAR LNG LIMITED	45.54x	17.3x	24.89x	2.01%	5.07B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	14.53x	-	-	-	4.47B
HÖEGH AUTOLINERS ASA	8.52x	2.67x	7.09x	11.66%	3.23B
ZIM INTEGRATED SHIPPING SERVICES LTD.	7.96x	0.84x	2.58x	2.69%	3.08B
STAR BULK CARRIERS CORP.	7.52x	3.35x	5.31x	13.39%	3.03B
DANAOS CORPORATION	4.98x	2.29x	3.29x	-	2.5B
NAVIOS MARITIME PARTNERS L.P.	4.12x	2.58x	4.07x	0.31%	2.23B
Average	11.71x	3.93x	6.96x	7.59%	4.42B
Weighted average by Cap.	12.66x	3.74x	7.12x	7.79%