Valuation Matson, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:00:19 2026-06-26 EDT			5-day change	1st Jan Change
170.00 ^EUR	0.00%		+3.03%	+61.90%

06-25	Matson Raises Quarterly Dividend at $0.38 a Share, from $0.36, Payable Sept. 3 to Shareholders of Record on Aug. 6	MT
06-25	Matson, Inc. Increases Quarterly Dividend for Third Quarter, Payable on September 3, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,748	2,437	3,829	4,478	3,852	5,886	-	-
Change	-	-34.99%	57.13%	16.96%	-13.97%	52.79%	-	-
Enterprise Value (EV) ¹	3,748	2,437	3,829	4,478	3,852	6,244	5,916	5,584
Change	-	-34.99%	57.13%	16.96%	-13.97%	62.07%	-5.24%	-5.61%
P/E	4.19x	2.31x	13.2x	9.68x	8.95x	13.4x	12.7x	11.5x
PBR	-	-	-	-	-	2.01x	1.83x	1.65x
PEG	-	0.1x	-0.2x	0.1x	-10.39x	2.75x	2.21x	1.1x
Capitalization / Revenue	0.95x	0.56x	1.24x	1.31x	1.15x	1.72x	1.64x	1.56x
EV / Revenue	0.95x	0.56x	1.24x	1.31x	1.15x	1.82x	1.65x	1.48x
EV / EBITDA	2.78x	1.6x	7.41x	6.06x	5.47x	8.54x	7.74x	6.52x
EV / EBIT	3.16x	1.8x	11.2x	8.12x	7.71x	12.1x	10.9x	9.17x
EV / FCF	5.72x	2.29x	14.6x	9.78x	-	42.2x	13.6x	9.12x
FCF Yield	17.5%	43.6%	6.85%	10.2%	-	2.37%	7.35%	11%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	21.47	27.07	8.32	13.93	13.81	14.48	15.32	16.97
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,925	4,343	3,095	3,422	3,344	3,429	3,581	3,781
EBITDA ¹	1,350	1,526	516.7	738.9	704.7	731.2	764.1	857.2
EBIT ¹	1,188	1,354	342.8	551.3	499.8	514.8	544.2	608.7
Net income ¹	927.4	1,064	297.1	476.4	444.8	418.9	434.2	476.6
Net Debt ¹	-	-	-	-	-	357.6	30.23	-301.4
Reference price ²	90.03	62.51	109.60	134.84	123.55	194.49	194.49	194.49
Nbr of stocks (in thousands)	41,632	38,981	34,935	33,210	31,180	30,263	-	-
Announcement Date	2/17/22	2/21/23	2/20/24	2/25/25	2/24/26	-	-	-

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.($)
AP MOLLER MAERSK	36.31x	0.7x	5.1x	0.98%	35.66B
COSCO SHIPPING HOLDINGS CO., LTD.	8.34x	0.59x	2.31x	5.57%	29.78B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	15.65x	5.65x	10.8x	3.04%	25.66B
HAPAG-LLOYD AG	-75.62x	1.28x	10.55x	1.8%	23.29B
NIPPON YUSEN KABUSHIKI KAISHA	10.3x	1.25x	9.67x	3.94%	13.16B
ADNOC LOGISTICS & SERVICES PLC	11.74x	2.75x	8.12x	2.95%	11.87B
HMM CO.,LTD	13.4x	0.65x	3.25x	3.18%	11.42B
MITSUI O.S.K. LINES, LTD.	8.83x	2.07x	14.09x	3.81%	11.17B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	9.92x	2.87x	8.08x	7.79%	10.85B
Average	4.32x	1.98x	8.00x	3.67%	19.21B
Weighted average by Cap.	4.73x	1.90x	7.40x	3.3%