Valuation Klaveness Combination Carriers ASA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:25:02 2026-07-31 EDT			5-day change	1st Jan Change
9.140 ^EUR	+1.78%		-0.33%	+40.83%

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	627.7	-	-
Change	-	21.46%	49.67%	-23.82%	18.48%	34.16%	-	-
Enterprise Value (EV) ¹	586	600.9	697.2	563.1	687.3	947.2	912.8	876.7
Change	-	2.55%	16.03%	-19.23%	22.04%	37.82%	-3.63%	-3.95%
P/E	11.7x	5.71x	5.64x	4.85x	14.1x	6.98x	10.1x	9.78x
PBR	1.04x	1.16x	1.43x	1.1x	1.28x	1.59x	1.59x	1.59x
PEG	-	0x	0.2x	-0.4x	-0.2x	0x	-0.3x	2.62x
Capitalization / Revenue	2.46x	2.1x	2.63x	2.06x	3.24x	2.47x	2.68x	2.58x
EV / Revenue	5.06x	3.65x	3.54x	2.93x	4.76x	3.73x	3.9x	3.6x
EV / EBITDA	8.73x	5.62x	5.17x	4.45x	8.62x	6.18x	7.13x	6.92x
EV / EBIT	15.3x	7.95x	6.76x	5.86x	15.3x	8.7x	11.2x	11x
EV / FCF	-8x	6.28x	5.12x	5.22x	-403x	63.1x	9.51x	9.53x
FCF Yield	-12.5%	15.9%	19.5%	19.1%	-0.25%	1.58%	10.5%	10.5%
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%	12.7%	10.6%	10.1%
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	10.58	10.58	10.58
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.	7.49x	1.18x	4.04x	10.02%	13.68B
WALLENIUS WILHELMSEN ASA	9.98x	1.59x	5.42x	7.34%	6.58B
GOLAR LNG LIMITED	44.92x	17.13x	24.65x	2.03%	5B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	14.88x	-	-	-	4.59B
HÖEGH AUTOLINERS ASA	8.93x	2.78x	7.38x	11.12%	3.39B
STAR BULK CARRIERS CORP.	7.96x	3.51x	5.57x	12.65%	3.21B
ZIM INTEGRATED SHIPPING SERVICES LTD.	7.83x	0.83x	2.56x	2.73%	3.04B
COMPAÑÍA SUD AMERICANA DE VAPORES S.A.	5.4x	-	-173.47x	12.79%	2.66B
DANAOS CORPORATION	5.14x	2.36x	3.39x	-	2.58B
Average	12.50x	4.20x	-15.06x	8.38%	4.97B
Weighted average by Cap.	12.71x	3.78x	-4.66x	8.42%