Valuation Klaveness Combination Carriers ASA Börse Stuttgart

Stocks

Real-time Estimate Tradegate 21:15:23 14/09/2026 +03			5-day change	1st Jan Change
9.490 ^EUR	-0.52%		+4.61%	+45.65%

09-08	Pareto Securities raises its target price for Klaveness Combination Carriers to 115 Norwegian kroner (110), reiterates buy	FW
09-03	Klaveness Combination Carriers' Majority Shareholder Trims Stake	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	285.1	346.3	518.4	394.9	467.9	659.2	-	-
Change	-	21.46%	49.67%	-23.82%	18.48%	40.88%	-	-
Enterprise Value (EV) ¹	586	600.9	697.2	563.1	687.3	944.2	906.1	872.7
Change	-	2.55%	16.03%	-19.23%	22.04%	37.38%	-4.03%	-3.69%
P/E	11.7x	5.71x	5.64x	4.85x	14.1x	7.69x	9.78x	10.6x
PBR	1.04x	1.16x	1.43x	1.1x	1.28x	1.68x	1.68x	1.71x
PEG	-	0x	0.2x	-0.4x	-0.2x	0x	-0.5x	-1.34x
Capitalization / Revenue	2.46x	2.1x	2.63x	2.06x	3.24x	2.6x	2.7x	2.68x
EV / Revenue	5.06x	3.65x	3.54x	2.93x	4.76x	3.73x	3.71x	3.55x
EV / EBITDA	8.73x	5.62x	5.17x	4.45x	8.62x	6.16x	6.59x	6.77x
EV / EBIT	15.3x	7.95x	6.76x	5.86x	15.3x	9.01x	10.5x	11.2x
EV / FCF	-8x	6.28x	5.12x	5.22x	-403x	118x	8.47x	9.49x
FCF Yield	-12.5%	15.9%	19.5%	19.1%	-0.25%	0.85%	11.8%	10.5%
Dividend per Share ²	0.22	0.81	1.25	1.05	0.285	1.308	1.058	1.023
Rate of return	4.04%	12.2%	14.6%	16%	3.61%	11.8%	9.52%	9.21%
EPS ²	0.464	1.16	1.52	1.35	0.56	1.444	1.137	1.047
Distribution rate	47.4%	69.8%	82.2%	77.8%	50.9%	90.5%	93%	97.8%
Net sales ¹	115.9	164.6	196.8	191.9	144.4	253.1	244.1	246.1
EBITDA ¹	67.1	107	134.9	126.5	79.77	153.2	137.4	129
EBIT ¹	38.4	75.61	103.1	96.07	45.02	104.8	86.5	78.11
Net income ¹	22.6	60.87	86.9	81.41	33.41	85.84	67.49	61.91
Net Debt ¹	300.8	254.6	178.9	168.2	219.4	285	246.9	213.5
Reference price ²	5.45	6.62	8.58	6.55	7.89	11.11	11.11	11.11
Nbr of stocks (in thousands)	52,332	52,332	60,418	60,284	59,290	59,318	-	-
Announcement Date	2/18/22 A	2/16/23 A	2/16/24 A	2/14/25 A	2/13/26 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.($)
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.51x	1.17x	3.56x	7.25%	16.05B
WALLENIUS WILHELMSEN ASA	11.55x	1.84x	6.19x	7.1%	7.8B
GOLAR LNG LIMITED	46.55x	18.13x	24.83x	1.89%	5.4B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	10.14x	-	-	-	4.6B
HÖEGH AUTOLINERS ASA	10.05x	2.85x	8.14x	8.7%	3.69B
ZIM INTEGRATED SHIPPING SERVICES LTD.	5.68x	0.83x	2.46x	6.75%	3.56B
STAR BULK CARRIERS CORP.	7.23x	3.46x	5.55x	12.18%	3.48B
DANAOS CORPORATION	5.27x	2.66x	3.57x	-	2.9B
Average	12.87x	4.42x	7.76x	7.31%	5.94B
Weighted average by Cap.	12.43x	3.83x	7.18x	7.02%