Hapag-Lloyd AG
DUS:HLAG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (4.6), the stock would be worth €86.24 (29% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.4 | €121.2 |
0%
|
| 3-Year Average | 4.6 | €86.24 |
-29%
|
| 5-Year Average | 4.3 | €80.53 |
-34%
|
| Industry Average | 6.7 | €126.08 |
+4%
|
| Country Average | 9 | €170.47 |
+41%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€19.1B
|
/ |
Jan 2026
€3.2B
|
= |
|
|
€19.1B
|
/ |
Dec 2026
€2.3B
|
= |
|
|
€19.1B
|
/ |
Dec 2027
€2.4B
|
= |
|
|
€19.1B
|
/ |
Dec 2028
€2.8B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
H
|
Hapag-Lloyd AG
DUS:HLAG
|
21.3B EUR | 6.4 | 23.4 | |
| ID |
|
Transcoal Pacific Tbk PT
IDX:TCPI
|
67.6T IDR | 249.5 | 577.8 | |
| CL |
C
|
Compania Sud Americana de Vapores SA
SGO:VAPORES
|
2.7T CLP | -185.4 | 13.9 | |
| RU |
|
Dal'nevostochnoye Morskoye Parokhodstvo PAO
MOEX:FESH
|
218B RUB | 4.4 | 8.4 | |
| CN |
|
Shanghai Jinjiang Shipping Group Co Ltd
SSE:601083
|
16.4B CNY | 8.8 | 11.1 | |
| SG |
Y
|
Yangzijiang Maritime Development Pte Ltd
SGX:8YZ
|
2.4B SGD | 0 | 0 | |
| NO |
S
|
Solstad Maritime ASA
OSE:SOMA
|
12.9B NOK | 0 | 0 | |
| GR |
|
Capital Clean Energy Carriers Corp
NASDAQ:CCEC
|
1.2B USD | 9.9 | 7.1 | |
| SE |
R
|
Rederi Gotland AB
STO:GOTL B
|
6.8B SEK | 0 | 0 | |
| ID |
|
Buana Lintas Lautan Tbk PT
IDX:BULL
|
7T IDR | 13.6 | 29.8 | |
| IS |
E
|
Eimskipafelag Islands hf
ICEX:EIM
|
43.4B ISK | 7.2 | 31.3 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.2 |
| Median | 9 |
| 70th Percentile | 13.6 |
| Max | 6 112.6 |
Other Multiples
Hapag-Lloyd AG
Glance View
Hapag-Lloyd AG is a container liner shipping company, which engages in the transportation of containers by sea. The company is headquartered in Hamburg, Hamburg and currently employs 17,100 full-time employees. The company went IPO on 2015-11-06. The firm is primarily engaged in providing liner services between all continents. Its core business encompasses the shipping of containers from port to port using both owned and chartered vessels as well as the associated hinterland transport from door to door. The firm operates through two segments: Liner Shipping segment and Terminal & Infrastructure segment.
