Valuation Klaveness Combination Carriers ASA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:02 2026-09-28 EDT			After hours 15:59:59
9.230 ^EUR	+2.21%		9.310	+0.87%

09-08	Pareto Securities raises its target price for Klaveness Combination Carriers to 115 Norwegian kroner (110), reiterates buy	FW
09-03	Klaveness Combination Carriers' Majority Shareholder Trims Stake	MT

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	628	-	-
Change	-	21.46%	49.67%	-23.82%	18.48%	34.23%	-	-
Enterprise Value (EV) ¹	586	600.9	697.2	563.1	687.3	913.1	875	841.6
Change	-	2.55%	16.03%	-19.23%	22.04%	32.85%	-4.17%	-3.82%
P/E	11.7x	5.71x	5.64x	4.85x	14.1x	7.33x	9.32x	10.1x
PBR	1.04x	1.16x	1.43x	1.1x	1.28x	1.6x	1.6x	1.63x
PEG	-	0x	0.2x	-0.4x	-0.2x	0x	-0.4x	-1.28x
Capitalization / Revenue	2.46x	2.1x	2.63x	2.06x	3.24x	2.48x	2.57x	2.55x
EV / Revenue	5.06x	3.65x	3.54x	2.93x	4.76x	3.61x	3.58x	3.42x
EV / EBITDA	8.73x	5.62x	5.17x	4.45x	8.62x	5.96x	6.37x	6.52x
EV / EBIT	15.3x	7.95x	6.76x	5.86x	15.3x	8.71x	10.1x	10.8x
EV / FCF	-8x	6.28x	5.12x	5.22x	-403x	114x	8.18x	9.15x
FCF Yield	-12.5%	15.9%	19.5%	19.1%	-0.25%	0.88%	12.2%	10.9%
Dividend per Share ²	0.22	0.81	1.25	1.05	0.285	1.308	1.058	1.023
Rate of return	4.04%	12.2%	14.6%	16%	3.61%	12.3%	9.99%	9.67%
EPS ²	0.464	1.16	1.52	1.35	0.56	1.444	1.137	1.047
Distribution rate	47.4%	69.8%	82.2%	77.8%	50.9%	90.5%	93%	97.8%
Net sales ¹	115.9	164.6	196.8	191.9	144.4	253.1	244.1	246.1
EBITDA ¹	67.1	107	134.9	126.5	79.77	153.2	137.4	129
EBIT ¹	38.4	75.61	103.1	96.07	45.02	104.8	86.5	78.11
Net income ¹	22.6	60.87	86.9	81.41	33.41	85.79	67.51	61.91
Net Debt ¹	300.8	254.6	178.9	168.2	219.4	285	246.9	213.5
Reference price ²	5.45	6.62	8.58	6.55	7.89	10.59	10.59	10.59
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.	6.75x	1.21x	3.69x	7%	16.56B
WALLENIUS WILHELMSEN ASA	11.8x	1.87x	6.27x	6.95%	7.97B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	9.96x	-	-	-	4.52B
HÖEGH AUTOLINERS ASA	10.08x	2.85x	8.16x	8.67%	3.7B
ZIM INTEGRATED SHIPPING SERVICES LTD.	5.31x	0.82x	2.44x	6.84%	3.52B
STAR BULK CARRIERS CORP.	6.48x	3.26x	5.19x	13.18%	3.43B
DANAOS CORPORATION	5.1x	2.57x	3.45x	-	2.81B
NAVIOS MARITIME PARTNERS L.P.	4.66x	3.02x	4.55x	0.26%	2.65B
Average	7.52x	2.23x	4.82x	7.15%	5.64B
Weighted average by Cap.	7.88x	1.84x	4.66x	7.23%