Valuation Pangaea Logistics Solutions Ltd.

Stocks

Market Closed - Nasdaq 16:00:00 2026-08-18 EDT			5-day change	1st Jan Change
7.760 ^USD	+1.17%		+5.87%	+12.79%

08-11	Pangaea Logistics Solutions Ltd., Q2 2026 Earnings Call, Aug 11, 2026
08-10	Pangaea Logistics Solutions Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	172.5	236.5	382.9	348.2	447	502.2	-
Change	-	37.08%	61.9%	-9.06%	28.38%	12.34%	-
Enterprise Value (EV) ¹	423.3	407.6	548.3	645.5	705.7	692.3	584.1
Change	-	-3.7%	34.52%	17.73%	9.33%	-1.9%	-15.63%
P/E	2.52x	2.93x	14.2x	8.51x	22.9x	8.82x	7.05x
PBR	-	-	1.16x	0.81x	1.04x	0.95x	0.87x
PEG	-	0.2x	-0.2x	0.99x	-0.4x	0x	0.3x
Capitalization / Revenue	0.24x	0.34x	0.77x	0.65x	0.71x	0.67x	0.68x
EV / Revenue	0.59x	0.58x	1.1x	1.2x	1.12x	0.93x	0.79x
EV / EBITDA	4.03x	2.89x	6.88x	7.77x	8.02x	5.28x	4.82x
EV / EBIT	5.37x	3.86x	12.3x	13.3x	17.2x	9x	6.62x
EV / FCF	-3.14x	4.14x	20.7x	-173x	11x	5.83x	5.3x
FCF Yield	-31.9%	24.1%	4.84%	-0.58%	9.13%	17.2%	18.9%
Dividend per Share ²	-	0.3	0.4	0.4	0.25	0.6	0.4
Rate of return	-	5.83%	4.85%	7.46%	3.63%	7.73%	5.15%
EPS ²	1.5	1.76	0.58	0.63	0.3	0.88	1.1
Distribution rate	-	17%	69%	63.5%	83.3%	68.2%	36.4%
Net sales ¹	718.1	699.7	499.3	536.5	632	745.4	742.1
EBITDA ¹	105.1	140.9	79.72	83.04	88.02	131.1	121.2
EBIT ¹	78.87	105.5	44.62	48.45	40.94	76.88	88.28
Net income ¹	67.23	79.49	26.32	28.9	19.37	57.28	70.5
Net Debt ¹	250.8	171.1	165.4	297.3	258.7	190.1	81.92
Reference price ²	3.780	5.150	8.240	5.360	6.880	7.760	7.760
Nbr of stocks (in thousands)	45,641	45,923	46,467	64,961	64,974	65,474	-
Announcement Date	3/16/22	3/15/23	3/13/24	3/13/25	3/10/26	-	-

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.($)
PANGAEA LOGISTICS SOLUTIONS LTD.	8.72x	0.93x	5.28x	7.82%	502M
AP MOLLER MAERSK	9.51x	0.73x	3.52x	3.55%	47.22B
COSCO SHIPPING HOLDINGS CO., LTD.	9.77x	0.62x	2.53x	4.86%	34.98B
HAPAG-LLOYD AG	38.21x	1.34x	8.1x	1.59%	27.36B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	12.2x	4.58x	8.5x	3.67%	21.43B
NIPPON YUSEN KABUSHIKI KAISHA	11.17x	1.47x	11.26x	4.06%	16.44B
HMM CO.,LTD	11.32x	0.83x	3.67x	2.94%	14.18B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.87x	3.89x	10.55x	6.18%	14.65B
MITSUI O.S.K. LINES, LTD.	9.96x	2.13x	14.5x	3.09%	14.3B
ADNOC LOGISTICS & SERVICES PLC	10.7x	2.36x	5.92x	2.66%	13.37B
Average	13.44x	1.89x	7.38x	4.04%	20.44B
Weighted average by Cap.	14.28x	1.70x	6.55x	3.63%