Valuation Star Bulk Carriers Corp.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-07-16 EDT			Pre-market 09:29:02
18.21 ^USD	+1.62%		18.34	+0.69%

05-15	Star Bulk Carriers Corp., Q1 2025 Earnings Call, May 15, 2025
05-14	Star Bulk Carriers Corp. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	848.3	2,315	1,975	1,783	1,762	2,105	-	-
Change	-	172.94%	-14.71%	-9.71%	-1.14%	19.44%	-	-
Enterprise Value (EV) ¹	2,225	3,386	2,976	2,760	2,598	2,666	2,462	2,182
Change	-	52.16%	-12.12%	-7.23%	-5.89%	2.61%	-7.63%	-11.37%
P/E ratio	88.3x	3.38x	3.48x	12.1x	5.34x	12.1x	5.98x	5.25x
PBR	0.55x	1.06x	0.98x	1.08x	0.65x	0.83x	0.79x	0.7x
PEG	-	0x	-0.2x	-0.2x	0.1x	-0.3x	0x	0.4x
Capitalization / Revenue	1.72x	1.93x	1.72x	2.56x	1.76x	2.4x	2.02x	1.98x
EV / Revenue	4.51x	2.82x	2.59x	3.97x	2.6x	3.04x	2.36x	2.05x
EV / EBITDA	9.71x	3.76x	3.68x	7.28x	4.95x	6.14x	4.38x	3.51x
EV / EBIT	25.6x	4.53x	4.56x	11.5x	7.2x	9.39x	6.39x	6.03x
EV / FCF	22.6x	5.32x	3.97x	4.83x	22.6x	9.02x	5.59x	3.73x
FCF Yield	4.43%	18.8%	25.2%	20.7%	4.43%	11.1%	17.9%	26.8%
Dividend per Share ²	-	4.25	5.1	1.42	2.14	0.8861	1.553	2.285
Rate of return	-	18.7%	26.5%	6.68%	14.3%	4.87%	8.53%	12.5%
EPS ²	0.1	6.71	5.52	1.76	2.8	1.511	3.047	3.47
Distribution rate	-	63.3%	92.4%	80.7%	76.4%	58.7%	51%	65.9%
Net sales ¹	493.2	1,201	1,151	695.4	999.2	875.5	1,042	1,062
EBITDA ¹	229.1	900.2	808.6	379.2	524.6	434.3	561.6	622.2
EBIT ¹	86.78	747.6	651.9	240.8	360.6	284	385.4	361.8
Net income ¹	9.66	680.5	566	173.6	304.7	170.5	317.5	402.7
Net Debt ¹	1,377	1,070	1,001	977.4	835.3	560.4	356.9	77
Reference price ²	8.83	22.67	19.23	21.26	14.95	18.21	18.21	18.21
Nbr of stocks (in thousands)	96,068	102,130	102,688	83,862	117,892	115,604	-	-
Announcement Date	2/17/21	2/16/22	2/16/23	2/13/24	2/18/25	-	-	-

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.($)
STAR BULK CARRIERS CORP.	12.06x	3.05x	6.3x	4.62%	2.11B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.04x	0.92x	2.99x	7.6%	14.8B
WALLENIUS WILHELMSEN ASA	3.32x	0.9x	2.51x	17.77%	3.69B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	9.43x	-	-	5.2%	2.52B
SHANGHAI JINJIANG SHIPPING (GROUP) CO., LTD.	14.56x	-	-	-	2.15B
ZIM INTEGRATED SHIPPING SERVICES LTD.	4.35x	0.74x	2.48x	7.97%	1.88B
HÖEGH AUTOLINERS ASA	3.96x	1.88x	4.06x	25.99%	1.83B
DANAOS CORPORATION	3.29x	1.62x	2.19x	3.85%	1.64B
U-MING MARINE TRANSPORT CORPORATION	12.11x	4.39x	10.53x	6.57%	1.48B
Average	7.68x	1.93x	4.44x	9.95%	3.57B
Weighted average by Cap.	6.88x	1.36x	3.58x	9.33%