Valuation Danaos Corporation

Stocks

Market Closed - NYSE 21:00:03 16/10/2026 BST			5-day change	1st Jan Change
158.17 ^USD	-0.35%		-7.08%	+67.94%

10-01	Danaos Raises Quarterly Dividend to $1 a Share From $0.90 a Share; Declares Special Dividend of $5 a Share, Both Payable Oct. 22 to Holders of Record on Oct. 13	MT
09-30	Danaos Corporation announces special dividend, payable on October 22, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,538	1,066	1,440	1,548	1,724	2,889	-	-
Change	-	-30.65%	35.06%	7.49%	11.39%	67.55%	-	-
Enterprise Value (EV) ¹	2,744	1,310	1,573	1,829	1,842	2,818	2,744	2,889
Change	-	-52.27%	20.08%	16.33%	0.7%	52.98%	-2.63%	5.28%
P/E	-	1.93x	2.56x	3.07x	3.52x	5.49x	6.17x	6.26x
PBR	-	-	0.48x	-	0.46x	0.69x	0.63x	-
PEG	-	-	0.42x	-0.3x	1.29x	0.68x	-0.6x	-4.53x
Capitalization / Revenue	2.23x	1.07x	1.5x	1.65x	1.8x	2.68x	2.64x	2.54x
EV / Revenue	3.98x	1.32x	1.63x	1.95x	1.93x	2.62x	2.51x	2.54x
EV / EBITDA	5.39x	1.54x	2.22x	2.53x	2.56x	3.69x	3.75x	4.01x
EV / EBIT	7.66x	2x	2.71x	3.38x	3.69x	5.55x	5.78x	6.86x
EV / FCF	37.9x	-	5.1x	-48.7x	-	11.1x	19.6x	-
FCF Yield	2.64%	-	19.6%	-2.05%	-	9.05%	5.1%	-
Dividend per Share ²	2.25	3	3.05	3.3	-	3.6	3.6	-
Rate of return	3.01%	5.7%	4.12%	4.12%	-	2.27%	2.27%	-
EPS ²	-	27.28	28.95	26.05	26.76	28.9	25.72	25.36
Distribution rate	-	11%	10.5%	12.7%	-	12.5%	14%	-
Net sales ¹	689.5	993.3	963.2	937.1	955.4	1,076	1,094	1,138
EBITDA ¹	508.8	851.2	707	722.6	719.4	764.7	731.4	720.9
EBIT ¹	358.3	653.4	580.7	540.9	498.8	507.6	474.8	420.9
Net income ¹	1,053	559.2	576.3	505.1	494.6	527.7	463.2	444.8
Net Debt ¹	1,206	243.3	132.4	281.4	117.8	-71	-145	-
Reference price ²	74.65	52.66	74.06	80.07	94.18	158.72	158.72	158.72
Nbr of stocks (in thousands)	20,597	20,250	19,446	19,333	18,310	18,204	-	-
Announcement Date	07/02/22	14/02/23	13/02/24	10/02/25	09/02/26	-	-	-

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.($)
DANAOS CORPORATION	5.49x	2.62x	3.69x	-	2.89B
AP MOLLER MAERSK	7.69x	0.72x	3.44x	5.09%	50.68B
COSCO SHIPPING HOLDINGS CO., LTD.	6.65x	0.61x	2.53x	7.92%	37.25B
HAPAG-LLOYD AG	27.98x	1.32x	7.02x	1.88%	26.52B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	9.53x	4.14x	7.71x	4.13%	23.32B
NIPPON YUSEN KABUSHIKI KAISHA	10.93x	1.45x	10.53x	4.17%	18.61B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.57x	4.21x	10.58x	6.52%	16.76B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	5.87x	1.16x	3.26x	7.91%	17.18B
MITSUI O.S.K. LINES, LTD.	8.29x	2.13x	13.78x	2.81%	15.86B
HMM CO.,LTD	10.59x	0.96x	3.97x	3.04%	16.28B
Average	10.56x	1.93x	6.65x	4.83%	22.53B
Weighted average by Cap.	10.81x	1.62x	6.02x	5.02%