Hapag Lloyd AG
XETRA: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/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (8.7), the stock would be worth €43.76 (61% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 22 | €111.3 |
0%
|
| 3-Year Average | 8.7 | €43.76 |
-61%
|
| 5-Year Average | 7.6 | €38.51 |
-65%
|
| Industry Average | 15.8 | €79.55 |
-29%
|
| Country Average | 15.5 | €78.51 |
-29%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
€22.1B
|
/ |
Jan 2026
€943.1m
|
= |
|
|
€22.1B
|
/ |
Dec 2026
€282.6m
|
= |
|
|
€22.1B
|
/ |
Dec 2027
€596.3m
|
= |
|
|
€22.1B
|
/ |
Dec 2028
€1.7B
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
|
Hapag Lloyd AG
XETRA:HLAG
|
19.6B EUR | 22 | 23.9 | |
| DK |
|
AP Moeller - Maersk A/S
CSE:MAERSK B
|
216.9B DKK | 13.6 | 12.6 | |
| CN |
|
COSCO Shipping Holdings Co Ltd
SSE:601919
|
223.8B CNY | 3.9 | 7.3 | |
| CH |
|
Kuehne und Nagel International AG
SIX:KNIN
|
23.1B CHF | 19.8 | 25.6 | |
| JP |
|
Nippon Yusen KK
TSE:9101
|
2.4T JPY | 23.7 | 10.5 | |
| TW |
|
Evergreen Marine Corp Taiwan Ltd
TWSE:2603
|
435.2B TWD | 5.3 | 6.3 | |
| KR |
H
|
HMM Co Ltd
KRX:011200
|
19.9T KRW | 7.3 | 10.6 | |
| JP |
|
Mitsui O.S.K. Lines Ltd
TSE:9104
|
2.1T JPY | 30.6 | 8.8 | |
| HK |
|
Orient Overseas (International) Ltd
HKEX:316
|
89.2B HKD | 4.9 | 7.6 | |
| HK |
|
SITC International Holdings Co Ltd
HKEX:1308
|
88.1B HKD | 8.7 | 9 | |
| JP |
K
|
Kawasaki Kisen Kaisha Ltd
TSE:9107
|
1.6T JPY | 18.4 | 13 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 10.6 |
| Median | 15.5 |
| 70th Percentile | 23.1 |
| Max | 672.9 |
Other Multiples
Hapag Lloyd AG
Glance View
Hapag-Lloyd AG is a prominent player in the global shipping industry with roots tracing back to the vibrant merchant cities of Germany in the 19th century. Born from a merger in 1970 between two storied shipping lines, Hamburg-Amerikanische Packetfahrt-Actien-Gesellschaft (HAPAG) and Norddeutscher Lloyd (NDL), it embodies a rich heritage of transatlantic commerce. Today, the company is headquartered in Hamburg, and it sails the high seas with a fleet of state-of-the-art container ships, the lifeblood of its business. These vessels criss-cross the globe's major routes, efficiently transporting goods that range from raw materials to finished consumer products, underscoring the interconnected nature of modern economies. Through its expansive network of services, Hapag-Lloyd ensures the seamless movement of cargo between ports, garnering revenues through freight rates, surcharges, and service fees, which are vital in the highly competitive world of maritime logistics. The company's business model thrives on the pulse of global trade, ingeniously balancing between scale and flexibility to adapt to shifting market demands. Central to its operations is an intricate web of logistics solutions designed to meet the specific needs of its clientele, ranging from small enterprises to industrial giants. Hapag-Lloyd leverages digitalization, employing advanced systems for tracking, scheduling, and managing its fleet to enhance efficiency and customer service. Furthermore, it diligently pursues sustainability initiatives, aligning with global trends toward greener shipping practices, which not only fulfill regulatory requirements but also appeal to increasingly eco-conscious customers. By combining tradition with innovation, Hapag-Lloyd not only consolidates its position among the world’s leading container shipping lines but also continuously maneuvers through the ever-evolving challenges and opportunities in the global maritime arena.