Valuation Matson, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:03:48 07/08/2026 +03			5-day change	1st Jan Change
176.00 ^EUR	0.00%		0.00%	+67.62%

08-04	Matson, Inc., Q2 2026 Earnings Call, Aug 03, 2026
08-04	Matson Q2 Earnings, Revenue Rise	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,748	2,437	3,829	4,478	3,852	6,183	-	-
Change	-	-34.99%	57.13%	16.96%	-13.97%	60.51%	-	-
Enterprise Value (EV) ¹	3,748	2,437	3,829	4,478	3,852	6,632	6,292	5,945
Change	-	-34.99%	57.13%	16.96%	-13.97%	72.16%	-5.12%	-5.52%
P/E	4.19x	2.31x	13.2x	9.68x	8.95x	12.9x	12.4x	11.6x
PBR	-	-	-	-	-	2.13x	1.92x	1.73x
PEG	-	0.1x	-0.2x	0.1x	-10.39x	0.8x	3.22x	1.71x
Capitalization / Revenue	0.95x	0.56x	1.24x	1.31x	1.15x	1.7x	1.64x	1.58x
EV / Revenue	0.95x	0.56x	1.24x	1.31x	1.15x	1.82x	1.67x	1.52x
EV / EBITDA	2.78x	1.6x	7.41x	6.06x	5.47x	8.05x	7.53x	6.55x
EV / EBIT	3.16x	1.8x	11.2x	8.12x	7.71x	11.2x	10.5x	9.48x
EV / FCF	5.72x	2.29x	14.6x	9.78x	-	48.1x	12.9x	9.16x
FCF Yield	17.5%	43.6%	6.85%	10.2%	-	2.08%	7.77%	10.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	21.47	27.07	8.32	13.93	13.81	16.05	16.67	17.81
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,925	4,343	3,095	3,422	3,344	3,646	3,765	3,909
EBITDA ¹	1,350	1,526	516.7	738.9	704.7	823.4	835.4	907.7
EBIT ¹	1,188	1,354	342.8	551.3	499.8	594.7	601.3	627.1
Net income ¹	927.4	1,064	297.1	476.4	444.8	482.9	480.4	493.4
Net Debt ¹	-	-	-	-	-	449.1	109.2	-237.8
Reference price ²	90.03	62.51	109.60	134.84	123.55	206.77	206.77	206.77
Nbr of stocks (in thousands)	41,632	38,981	34,935	33,210	31,180	29,903	-	-
Announcement Date	2/17/22 A	2/21/23 A	2/20/24 A	2/25/25 A	2/24/26 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.($)
AP MOLLER MAERSK	14.83x	0.63x	3.93x	2.35%	37.47B
COSCO SHIPPING HOLDINGS CO., LTD.	9.65x	0.64x	2.6x	4.88%	33.62B
HAPAG-LLOYD AG	2159.13x	1.27x	8.21x	1.63%	25.42B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	12.26x	4.6x	8.53x	3.65%	21.51B
NIPPON YUSEN KABUSHIKI KAISHA	10.52x	1.24x	9.55x	4.01%	15.65B
HMM CO.,LTD	11.9x	0.95x	4.24x	3.01%	14.59B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.13x	3.61x	9.93x	6.69%	13.64B
MITSUI O.S.K. LINES, LTD.	9.41x	1.9x	12.76x	3.31%	13.48B
ADNOC LOGISTICS & SERVICES PLC	9.49x	2.71x	7.25x	2.83%	12.4B
Average	249.92x	1.95x	7.45x	3.6%	20.86B
Weighted average by Cap.	302.37x	1.69x	6.58x	3.46%