DAC Relative Valuation - Danaos Corp

Watchlist Manager

Watchlist

Price: 119.77 USD -0.53% Market Closed

Market Cap: $2.2B

	Danaos Corp NYSE:DAC	GR
	Corbion NV AEX:CRBN	NL
	Longfor Group Holdings Ltd HKEX:960	CN
J	Jost Werke SE SWB:JST	DE
	Ventia Services Group Ltd ASX:VNT	AU
E	Epizyme Inc F:EPE	US
	Solvar Ltd ASX:SVR	AU
	Canadian Natural Resources Ltd TSX:CNQ	CA

Multiples-Based Value

The Multiples-Based Value for Danaos Corp (DAC) under the Base Case is hidden USD. Compared with the current market price of 119.77 USD, the stock appears hidden .

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

DAC Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
GR		Danaos Corp NYSE:DAC	2.2B USD	2.1	4.4	2.9	3.8
DK		AP Moeller - Maersk A/S CSE:MAERSK B	221.3B DKK	0.7	12.9	4.2	14
CN		COSCO Shipping Holdings Co Ltd SSE:601919	218.7B CNY	1	8.7	4.7	4.7
CH		Kuehne und Nagel International AG SIX:KNIN	21.7B CHF	0.9	26	11.3	19.8
DE		Hapag Lloyd AG XETRA:HLAG	19.4B EUR	1.2	23.6	6.5	21.8
JP		Nippon Yusen KK TSE:9101	2.3T JPY	1	10.1	10.6	23
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	437.3B TWD	1.2	6.4	3.4	5.4
KR	H	HMM Co Ltd KRX:011200	19.3T KRW	1.8	10.3	3.9	6.9
JP		Mitsui O.S.K. Lines Ltd TSE:9104	2T JPY	1.1	9.5	13.4	31.2
HK		Orient Overseas (International) Ltd HKEX:316	90.1B HKD	1.2	7.6	4.9	4.9
HK		SITC International Holdings Co Ltd HKEX:1308	88.2B HKD	3.3	9.3	7.8	9

				Revenue Growth	P/S to Growth
GR		Danaos Corp NYSE:DAC	Average P/S: 1.4 2.1	-5%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	0.7	1%	0.7
CN		COSCO Shipping Holdings Co Ltd SSE:601919	1	1%	1
CH		Kuehne und Nagel International AG SIX:KNIN	0.9	4%	0.2
DE		Hapag Lloyd AG XETRA:HLAG	1.2	-1%	N/A
JP		Nippon Yusen KK TSE:9101	1	-1%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	1.2	1%	1.2
KR	H	HMM Co Ltd KRX:011200	1.8	-3%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	1.1	N/A	N/A
HK		Orient Overseas (International) Ltd HKEX:316	1.2	1%	1.2
HK		SITC International Holdings Co Ltd HKEX:1308	3.3	2%	1.7

				Earnings Growth	PEG
GR		Danaos Corp NYSE:DAC	Average P/E: 11.7 4.4	-22%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	12.9	N/A	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	8.7	-18%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	26	9%	2.9
DE		Hapag Lloyd AG XETRA:HLAG	23.6	-45%	N/A
JP		Nippon Yusen KK TSE:9101	10.1	-23%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	6.4	-26%	N/A
KR	H	HMM Co Ltd KRX:011200	10.3	-20%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	9.5	N/A	N/A
HK		Orient Overseas (International) Ltd HKEX:316	7.6	-38%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9.3	-7%	N/A

				EBITDA Growth	EV/EBITDA to Growth
GR		Danaos Corp NYSE:DAC	Average EV/EBITDA: 6.7 2.9	-9%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	4.2	-9%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.7	5%	0.9
CH		Kuehne und Nagel International AG SIX:KNIN	11.3	6%	1.9
DE		Hapag Lloyd AG XETRA:HLAG	6.5	-4%	N/A
JP		Nippon Yusen KK TSE:9101	10.6	-2%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	3.4	-12%	N/A
KR	H	HMM Co Ltd KRX:011200	3.9	-10%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	13.4	N/A	N/A
HK		Orient Overseas (International) Ltd HKEX:316	4.9	-5%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	7.8	-4%	N/A

				EBIT Growth	EV/EBIT to Growth
GR		Danaos Corp NYSE:DAC	Average EV/EBIT: 13.1 3.8	-25%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	14	-24%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.7	-39%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	19.8	8%	2.5
DE		Hapag Lloyd AG XETRA:HLAG	21.8	23%	0.9
JP		Nippon Yusen KK TSE:9101	23	N/A	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	5.4	-52%	N/A
KR	H	HMM Co Ltd KRX:011200	6.9	-20%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	31.2	N/A	N/A
HK		Orient Overseas (International) Ltd HKEX:316	4.9	N/A	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9	-10%	N/A

Danaos Corp
NYSE:DAC

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DAC Competitors Multiples
Danaos Corp Competitors

See Also

Company

Help

Tools

Stocks

Danaos Corp NYSE:DAC

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DAC Competitors Multiples Danaos Corp Competitors

See Also

Company

Help

Tools

Stocks

Danaos Corp
NYSE:DAC

DAC Competitors Multiples
Danaos Corp Competitors