Valuation Klaveness Combination Carriers ASA

Stocks

Market Closed - Oslo Bors 17:45:00 17/08/2026 +03			5-day change	1st Jan Change
101.00 ^NOK	-0.20%		+3.48%	+27.53%

08-06	Klaveness Combination Carriers Takes Delivery of New Caustic-bulk Vessel	MT
07-02	DNB Carnegie raises the price target for Klaveness Combination Carriers to 125 Norwegian kroner (107), reiterates buy	FW

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	635.9	-	-
Change	-	21.46%	49.67%	-23.82%	18.48%	35.91%	-	-
Enterprise Value (EV) ¹	586	600.9	697.2	563.1	687.3	955.4	907.5	884.9
Change	-	2.55%	16.03%	-19.23%	22.04%	39.01%	-5.02%	-2.48%
P/E	11.7x	5.71x	5.64x	4.85x	14.1x	7.07x	10.3x	9.91x
PBR	1.04x	1.16x	1.43x	1.1x	1.28x	1.61x	1.61x	1.61x
PEG	-	0x	0.2x	-0.4x	-0.2x	0x	-0.3x	2.66x
Capitalization / Revenue	2.46x	2.1x	2.63x	2.06x	3.24x	2.5x	2.72x	2.61x
EV / Revenue	5.06x	3.65x	3.54x	2.93x	4.76x	3.76x	3.87x	3.63x
EV / EBITDA	8.73x	5.62x	5.17x	4.45x	8.62x	6.24x	7.09x	6.99x
EV / EBIT	15.3x	7.95x	6.76x	5.86x	15.3x	8.78x	11.2x	11.1x
EV / FCF	-8x	6.28x	5.12x	5.22x	-403x	63.7x	9.45x	9.62x
FCF Yield	-12.5%	15.9%	19.5%	19.1%	-0.25%	1.57%	10.6%	10.4%
Dividend per Share ²	0.22	0.81	1.25	1.05	0.285	1.34	1.127	1.073
Rate of return	4.04%	12.2%	14.6%	16%	3.61%	12.5%	10.5%	10%
EPS ²	0.464	1.16	1.52	1.35	0.56	1.516	1.043	1.082
Distribution rate	47.4%	69.8%	82.2%	77.8%	50.9%	88.4%	108%	99.2%
Net sales ¹	115.9	164.6	196.8	191.9	144.4	254	234.2	243.5
EBITDA ¹	67.1	107	134.9	126.5	79.77	153.2	128	126.7
EBIT ¹	38.4	75.61	103.1	96.07	45.02	108.9	81.21	80.01
Net income ¹	22.6	60.87	86.9	81.41	33.41	90.73	61.99	64.23
Net Debt ¹	300.8	254.6	178.9	168.2	219.4	319.5	271.6	249
Reference price ²	5.45	6.62	8.58	6.55	7.89	10.72	10.72	10.72
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.($)
KLAVENESS COMBINATION CARRIERS ASA	7.07x	3.76x	6.24x	12.5%	636M
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	7.89x	1.08x	3.22x	7.23%	14.82B
WALLENIUS WILHELMSEN ASA	10.79x	1.74x	5.86x	7.67%	7.29B
GOLAR LNG LIMITED	41.47x	18.16x	24.75x	1.91%	5.36B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	15.54x	-	-	-	4.8B
HÖEGH AUTOLINERS ASA	9.75x	2.94x	7.97x	9.98%	3.82B
ZIM INTEGRATED SHIPPING SERVICES LTD.	8.24x	0.86x	2.74x	4.13%	3.39B
STAR BULK CARRIERS CORP.	6.74x	3.25x	5.22x	13.07%	3.24B
Average	13.44x	4.54x	8.00x	8.07%	5.42B
Weighted average by Cap.	13.47x	3.97x	7.36x	7.15%