Valuation Danaos Corporation

Stocks

Market Closed - NYSE 23:00:02 09/10/2026 +03			5-day change	1st Jan Change
169.09 ^USD	-0.66%		+2.39%	+79.54%

10-01	Danaos Raises Quarterly Dividend to $1 a Share From $0.90 a Share; Declares Special Dividend of $5 a Share, Both Payable Oct. 22 to Holders of Record on Oct. 13	MT
10-01	Danaos Corporation announces special dividend, payable on October 22, 2026	CI

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	3,078	-	-
Change	-	-30.65%	35.06%	7.49%	11.39%	78.5%	-	-
Enterprise Value (EV) ¹	2,744	1,310	1,573	1,829	1,842	3,007	2,933	3,078
Change	-	-52.27%	20.08%	16.33%	0.7%	63.23%	-2.46%	4.94%
P/E	-	1.93x	2.56x	3.07x	3.52x	5.85x	6.58x	6.67x
PBR	-	-	0.48x	-	0.46x	0.74x	0.67x	-
PEG	-	-	0.42x	-0.3x	1.29x	0.73x	-0.6x	-4.83x
Capitalization / Revenue	2.23x	1.07x	1.5x	1.65x	1.8x	2.86x	2.81x	2.71x
EV / Revenue	3.98x	1.32x	1.63x	1.95x	1.93x	2.79x	2.68x	2.71x
EV / EBITDA	5.39x	1.54x	2.22x	2.53x	2.56x	3.93x	4.01x	4.27x
EV / EBIT	7.66x	2x	2.71x	3.38x	3.69x	5.92x	6.18x	7.31x
EV / FCF	37.9x	-	5.1x	-48.7x	-	11.8x	21x	-
FCF Yield	2.64%	-	19.6%	-2.05%	-	8.48%	4.77%	-
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%	-	2.13%	2.13%	-
EPS ²	-	27.28	28.95	26.05	26.76	28.9	25.72	25.36
Distribution rate	-	11%	10.5%	12.7%	-	12.5%	14%	-
Net sales ¹	689.5	993.3	963.2	937.1	955.4	1,076	1,094	1,138
EBITDA ¹	508.8	851.2	707	722.6	719.4	764.7	731.4	720.9
EBIT ¹	358.3	653.4	580.7	540.9	498.8	507.6	474.8	420.9
Net income ¹	1,053	559.2	576.3	505.1	494.6	527.7	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	169.09	169.09	169.09
Nbr of stocks (in thousands)	20,597	20,250	19,446	19,333	18,310	18,204	-	-
Announcement Date	2/7/22 A	2/14/23 A	2/13/24 A	2/10/25 A	2/9/26 A	-	-	-

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	5.85x	2.79x	3.93x	-	3.08B
AP MOLLER MAERSK	8.17x	0.75x	3.58x	4.8%	52.45B
COSCO SHIPPING HOLDINGS CO., LTD.	6.63x	0.64x	2.64x	7.94%	36.72B
HAPAG-LLOYD AG	32.02x	1.33x	7.18x	1.86%	26.78B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	10.88x	4.66x	8.67x	3.62%	26.61B
NIPPON YUSEN KABUSHIKI KAISHA	11.03x	1.46x	10.61x	4%	18.75B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.98x	4.35x	10.94x	6.32%	17.29B
MITSUI O.S.K. LINES, LTD.	9.01x	2.13x	13.86x	2.81%	15.84B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	5.61x	1.13x	3.16x	8.65%	15.75B
ADNOC LOGISTICS & SERVICES PLC	8.13x	2.76x	7.24x	2.32%	15.14B
Average	11.03x	2.20x	7.18x	4.7%	22.84B
Weighted average by Cap.	11.48x	1.87x	6.51x	4.83%