Valuation AP Moller Maersk

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 16:20:00 13/05/2026 BST			5-day change	1st Jan Change
14,695.00 ^DKK	+2.83%		+4.00%	+0.38%

05-15	BNP Paribas cuts A.P. Moller-Maersk price target to DKK 11,000 (11,200), reiterates underperform - BN	FW
05-13	Hamburg Port Operator HHLA Reports Profit Decline as Ice and Snow Disrupt Operations	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	64,204	39,245	28,585	25,593	33,890	32,887	-	-
Change	-	-38.87%	-27.16%	-10.47%	32.42%	-2.96%	-	-
Enterprise Value (EV) ¹	62,674	26,613	23,927	18,220	30,943	35,413	38,030	37,453
Change	-	-57.54%	-10.09%	-23.85%	69.83%	14.45%	7.39%	-1.52%
P/E ratio	3.81x	1.41x	7.93x	4.28x	13x	781x	-78.5x	2,705x
PBR	1.5x	0.64x	0.56x	0.46x	0.63x	0.62x	0.63x	0.64x
PEG	-	0x	-0.1x	0.1x	-0.2x	-7.9x	0x	-26x
Capitalization / Revenue	1.04x	0.48x	0.56x	0.46x	0.63x	0.62x	0.62x	0.6x
EV / Revenue	1.01x	0.33x	0.47x	0.33x	0.57x	0.67x	0.72x	0.68x
EV / EBITDA	2.61x	0.72x	2.49x	1.5x	3.25x	5.34x	6.2x	5.6x
EV / EBIT	3.19x	0.86x	6.08x	2.8x	8.84x	67.6x	-129x	187x
EV / FCF	3.29x	0.88x	3.99x	2.53x	13.9x	-22x	-12.8x	-13.1x
FCF Yield	30.4%	114%	25.1%	39.6%	7.21%	-4.56%	-7.79%	-7.61%
Dividend per Share ²	381	623	74	155	76	22.41	19.55	28.45
Rate of return	10.7%	27.8%	4.11%	9.36%	3.3%	0.97%	0.85%	1.24%
EPS ²	938	1,595	227	387	178	2.949	-29.34	0.8513
Distribution rate	40.6%	39.1%	32.6%	40.1%	42.7%	760%	-66.6%	3,342%
Net sales ¹	61,787	81,529	51,065	55,482	53,988	53,165	52,955	55,034
EBITDA ¹	24,036	36,813	9,591	12,128	9,530	6,629	6,133	6,694
EBIT ¹	19,674	30,860	3,934	6,499	3,500	524	-295.9	200.7
Net income ¹	17,942	29,198	3,822	6,109	2,725	46.06	-378.8	236.8
Net Debt ¹	-1,530	-12,632	-4,658	-7,373	-2,947	2,526	5,143	4,566
Reference price ²	3,571.24	2,244.26	1,800.33	1,656.81	2,305.89	2,303.17	2,303.17	2,303.17
Nbr of stocks (in thousands)	18,715	17,649	16,007	15,746	14,697	14,458	-	-
Announcement Date	09/02/22	08/02/23	08/02/24	06/02/25	04/02/26	-	-	-

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	781.08x	0.67x	5.34x	0.97%	32.63B
COSCO SHIPPING HOLDINGS CO., LTD.	9.44x	0.63x	3.28x	4.82%	30.98B
HAPAG-LLOYD AG	-73.66x	1.34x	10.25x	1.79%	23.88B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	11.7x	4.47x	8.72x	4.1%	20.69B
NIPPON YUSEN KABUSHIKI KAISHA	10.76x	1.27x	9.96x	4.12%	13.98B
MITSUI O.S.K. LINES, LTD.	9.85x	2.19x	14.89x	3.41%	12.7B
HMM CO.,LTD	14.58x	0.75x	3.74x	2.94%	12.52B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.03x	3.21x	9.07x	7.2%	11.94B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	11.15x	0.63x	3.54x	4.46%	11.91B
ADNOC LOGISTICS & SERVICES PLC	12.18x	2.91x	8.89x	3.02%	11.77B
Average	79.81x	1.81x	7.77x	3.68%	18.3B
Weighted average by Cap.	137.33x	1.64x	7.28x	3.39%