Valuation Danaos Corporation

Stocks

Market Closed - NYSE 01:00:02 13/11/2026 +04			5-day change	1st Jan Change
151.79 ^USD	+0.62%		+1.93%	+61.17%

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
10-01	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	2,763	-	-
Change	-	-30.65%	35.06%	7.49%	11.39%	60.24%	-	-
Enterprise Value (EV) ¹	2,744	1,310	1,573	1,829	1,842	2,692	2,618	2,763
Change	-	-52.27%	20.08%	16.33%	0.7%	46.14%	-2.75%	5.54%
P/E	-	1.93x	2.56x	3.07x	3.52x	5.25x	5.9x	5.99x
PBR	-	-	0.48x	-	0.46x	0.66x	0.6x	-
PEG	-	-	0.42x	-0.3x	1.29x	0.65x	-0.5x	-4.34x
Capitalization / Revenue	2.23x	1.07x	1.5x	1.65x	1.8x	2.57x	2.53x	2.43x
EV / Revenue	3.98x	1.32x	1.63x	1.95x	1.93x	2.5x	2.39x	2.43x
EV / EBITDA	5.39x	1.54x	2.22x	2.53x	2.56x	3.52x	3.58x	3.83x
EV / EBIT	7.66x	2x	2.71x	3.38x	3.69x	5.3x	5.51x	6.57x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.25	3	3.05	3.3	-	-	-	-
Rate of return	3.01%	5.7%	4.12%	4.12%	-	-	-	-
EPS ²	-	27.28	28.95	26.05	26.76	28.9	25.72	25.36
Distribution rate	-	11%	10.5%	12.7%	-	-	-	-
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	151.79	151.79	151.79
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DANAOS CORPORATION	5.22x	2.49x	3.5x	-	2.75B
AP MOLLER MAERSK	5.74x	0.62x	2.77x	7.02%	45.34B
COSCO SHIPPING HOLDINGS CO., LTD.	5.58x	0.54x	2x	9.34%	37.45B
HAPAG-LLOYD AG	21.78x	1.26x	6.77x	1.93%	25.43B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	5.39x	2.82x	4.82x	5.61%	19.65B
NIPPON YUSEN KABUSHIKI KAISHA	9.17x	1.4x	10.35x	4.42%	16.96B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	5.95x	1.16x	3.29x	7.88%	16.93B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	10.31x	3.56x	8.53x	8.69%	14.56B
MITSUI O.S.K. LINES, LTD.	7.18x	1.92x	12.42x	3.1%	14.24B
HMM CO.,LTD	8.28x	0.74x	3x	3.53%	14.1B
Average	8.46x	1.65x	5.74x	5.73%	21B
Weighted average by Cap.	8.53x	1.33x	5.07x	6.14%