|
Real-time Estimate
Cboe BZX
18:07:56 21/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 150.41 USD | +1.15% |
|
+6.64% | +60.70% |
| 08-04 | Danaos Corporation, Q2 2026 Earnings Call, Aug 04, 2026 | |
| 08-04 | Danaos Q2 Adjusted Earnings, Revenue Rise | MT |
Company Valuation: Danaos Corporation
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 | 2,707 | - | - |
| Change | - | -30.65% | 35.06% | 7.49% | 11.39% | 56.97% | - | - |
| Enterprise Value (EV) 1 | 2,744 | 1,310 | 1,573 | 1,829 | 1,842 | 2,636 | 2,562 | 2,707 |
| Change | - | -52.27% | 20.08% | 16.33% | 0.7% | 43.08% | -2.81% | 5.66% |
| P/E | - | 1.93x | 2.56x | 3.07x | 3.52x | 4.92x | 5.78x | 5.86x |
| PBR | - | - | 0.48x | - | 0.46x | 0.65x | 0.59x | - |
| PEG | - | - | 0.42x | -0.3x | 1.29x | 0.4x | -0.4x | -4.24x |
| Capitalization / Revenue | 2.23x | 1.07x | 1.5x | 1.65x | 1.8x | 2.55x | 2.47x | 2.38x |
| EV / Revenue | 3.98x | 1.32x | 1.63x | 1.95x | 1.93x | 2.48x | 2.34x | 2.38x |
| EV / EBITDA | 5.39x | 1.54x | 2.22x | 2.53x | 2.56x | 3.33x | 3.5x | 3.76x |
| EV / EBIT | 7.66x | 2x | 2.71x | 3.38x | 3.69x | 5.27x | 5.4x | 6.43x |
| EV / FCF | 37.9x | - | 5.1x | -48.7x | - | 17.9x | -122x | 8.59x |
| FCF Yield | 2.64% | - | 19.6% | -2.05% | - | 5.6% | -0.82% | 11.6% |
| 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% | - | 2.42% | 2.42% | - |
| EPS 2 | - | 27.28 | 28.95 | 26.05 | 26.76 | 30.21 | 25.72 | 25.36 |
| Distribution rate | - | 11% | 10.5% | 12.7% | - | 11.9% | 14% | - |
| Net sales 1 | 689.5 | 993.3 | 963.2 | 937.1 | 955.4 | 1,062 | 1,094 | 1,138 |
| EBITDA 1 | 508.8 | 851.2 | 707 | 722.6 | 719.4 | 792.4 | 731.4 | 720.9 |
| EBIT 1 | 358.3 | 653.4 | 580.7 | 540.9 | 498.8 | 500.2 | 474.8 | 420.9 |
| Net income 1 | 1,053 | 559.2 | 576.3 | 505.1 | 494.6 | 544.3 | 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 | 148.70 | 148.70 | 148.70 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.92x | 2.48x | 3.33x | - | 2.71B | |
| 6.33x | 1.21x | 3.45x | 7.37% | 16.67B | |
| 10.68x | 1.73x | 5.81x | 7.75% | 7.22B | |
| 44.59x | 17.94x | 24.44x | 1.92% | 5.32B | |
| 12.41x | - | - | - | 4.68B | |
| 9.46x | 2.72x | 7.79x | 9.26% | 3.46B | |
| 6.97x | 3.35x | 5.38x | 12.63% | 3.36B | |
| 11.82x | 0.79x | 2.34x | 4.28% | 3.27B | |
| Average | 13.40x | 4.32x | 7.50x | 7.2% | 5.84B | |
| Weighted average by Cap. | 12.55x | 3.76x | 6.93x | 7.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DAC Stock
- Valuation Danaos Corporation
Select your edition
All financial news and data tailored to specific country editions
