Valuation Matson, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 07:02:21 25/08/2026 BST			5-day change	1st Jan Change
191.50 ^EUR	+1.86%		+1.07%	+80.00%

08-20	Matson Insider Sold Shares Worth $1,100,750, According to a Recent SEC Filing	MT
08-12	Matson Insider Sold Shares Worth $260,370, According to a Recent SEC Filing	MT

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	6,659	-	-
Change	-	-34.99%	57.13%	16.96%	-13.97%	72.86%	-	-
Enterprise Value (EV) ¹	3,748	2,437	3,829	4,478	3,852	7,110	6,717	6,358
Change	-	-34.99%	57.13%	16.96%	-13.97%	84.56%	-5.53%	-5.34%
P/E	4.19x	2.31x	13.2x	9.68x	8.95x	13.9x	13.3x	12.5x
PBR	-	-	-	-	-	2.29x	2.05x	1.84x
PEG	-	0.1x	-0.2x	0.1x	-10.39x	0.9x	3.3x	1.76x
Capitalization / Revenue	0.95x	0.56x	1.24x	1.31x	1.15x	1.83x	1.77x	1.7x
EV / Revenue	0.95x	0.56x	1.24x	1.31x	1.15x	1.95x	1.78x	1.63x
EV / EBITDA	2.78x	1.6x	7.41x	6.06x	5.47x	8.63x	8.03x	6.99x
EV / EBIT	3.16x	1.8x	11.2x	8.12x	7.71x	12x	11.2x	10.1x
EV / FCF	5.72x	2.29x	14.6x	9.78x	-	50.4x	12.7x	9.8x
FCF Yield	17.5%	43.6%	6.85%	10.2%	-	1.98%	7.89%	10.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	21.47	27.07	8.32	13.93	13.81	16.05	16.7	17.88
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,925	4,343	3,095	3,422	3,344	3,646	3,765	3,909
EBITDA ¹	1,350	1,526	516.7	738.9	704.7	823.4	836	909
EBIT ¹	1,188	1,354	342.8	551.3	499.8	594.7	601.8	627.8
Net income ¹	927.4	1,064	297.1	476.4	444.8	482.9	480.4	493.9
Net Debt ¹	-	-	-	-	-	450.9	57.81	-300.7
Reference price ²	90.03	62.51	109.60	134.84	123.55	222.68	222.68	222.68
Nbr of stocks (in thousands)	41,632	38,981	34,935	33,210	31,180	29,903	-	-
Announcement Date	17/02/22	21/02/23	20/02/24	25/02/25	24/02/26	-	-	-

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	9.86x	0.76x	3.81x	2.99%	49.29B
COSCO SHIPPING HOLDINGS CO., LTD.	9.46x	0.71x	2.77x	4.9%	38.22B
HAPAG-LLOYD AG	45.43x	1.38x	8.25x	1.55%	28.3B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	12.96x	4.82x	8.95x	3.46%	22.82B
NIPPON YUSEN KABUSHIKI KAISHA	12.17x	1.47x	11.18x	3.62%	18.26B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.65x	4.27x	10.88x	6.2%	16.86B
MITSUI O.S.K. LINES, LTD.	10.68x	2.21x	15.06x	2.82%	15.71B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	11.03x	0.93x	4.51x	4.5%	14.91B
HMM CO.,LTD	12.17x	0.95x	4.19x	3.03%	15.58B
Average	15.16x	1.95x	7.73x	3.68%	24.44B
Weighted average by Cap.	15.40x	1.71x	6.77x	3.58%