Valuation Danaos Corporation

Stocks

Market Closed - NYSE Other stock markets 00:00:02 18/07/2026 +04			5-day change	1st Jan Change
125.87 ^USD	-3.57%		-1.96%	+33.65%

07-06	Danaos Corporation Declares Quarterly Dividend for the Second Quarter Ended June 30, 2026, Payable on July 30, 2026	CI
07-06	Danaos Keeps Quarterly Dividend of $0.90 per Share, Payable on July 30 to Holders of Record on July 21.	MT

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	2,291	-	-
Change	-	-30.65%	35.06%	7.49%	11.39%	32.87%	-	-
Enterprise Value (EV) ¹	2,744	1,310	1,573	1,829	1,842	2,220	2,146	2,291
Change	-	-52.27%	20.08%	16.33%	0.7%	20.52%	-3.33%	6.76%
P/E	-	1.93x	2.56x	3.07x	3.52x	4.56x	4.89x	6.12x
PBR	-	-	0.48x	-	0.46x	0.55x	0.5x	-
PEG	-	-	0.42x	-0.3x	1.29x	1.49x	-0.73x	-0.3x
Capitalization / Revenue	2.23x	1.07x	1.5x	1.65x	1.8x	2.15x	2.07x	2.11x
EV / Revenue	3.98x	1.32x	1.63x	1.95x	1.93x	2.09x	1.94x	2.11x
EV / EBITDA	5.39x	1.54x	2.22x	2.53x	2.56x	3x	2.95x	3.54x
EV / EBIT	7.66x	2x	2.71x	3.38x	3.69x	4.36x	4.69x	6.87x
EV / FCF	37.9x	-	5.1x	-48.7x	-	15.1x	-102x	7.27x
FCF Yield	2.64%	-	19.6%	-2.05%	-	6.64%	-0.98%	13.7%
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%	-	2.86%	2.86%	-
EPS ²	-	27.28	28.95	26.05	26.76	27.58	25.74	20.58
Distribution rate	-	11%	10.5%	12.7%	-	13.1%	14%	-
Net sales ¹	689.5	993.3	963.2	937.1	955.4	1,064	1,105	1,088
EBITDA ¹	508.8	851.2	707	722.6	719.4	739.2	726.6	647.2
EBIT ¹	358.3	653.4	580.7	540.9	498.8	508.8	457.8	333.6
Net income ¹	1,053	559.2	576.3	505.1	494.6	502.9	463.6	360.9
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	125.87	125.87	125.87
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	4.56x	2.09x	3x	-	2.29B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	7.27x	1.15x	3.93x	10.33%	13.23B
WALLENIUS WILHELMSEN ASA	9.16x	1.49x	5.07x	7.99%	6.04B
GOLAR LNG LIMITED	45.37x	17.25x	24.82x	2.01%	5.05B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	13.89x	-	-	-	4.27B
HÖEGH AUTOLINERS ASA	8.07x	2.56x	6.79x	12.3%	3.06B
ZIM INTEGRATED SHIPPING SERVICES LTD.	7.55x	0.82x	2.51x	2.83%	2.93B
STAR BULK CARRIERS CORP.	6.89x	3.11x	4.93x	14.6%	2.78B
COMPAÑÍA SUD AMERICANA DE VAPORES S.A.	5.23x	-	-167.74x	19.13%	2.55B
NAVIOS MARITIME PARTNERS L.P.	3.82x	2.47x	3.9x	0.34%	2.07B
Average	11.18x	3.87x	-12.53x	8.69%	4.43B
Weighted average by Cap.	12.15x	3.74x	-4.08x	8.78%