Valuation Pangaea Logistics Solutions Ltd.

Stocks

Market Closed - Nasdaq 23:00:00 27/10/2026 +03			5-day change	1st Jan Change
7.980 ^USD	-0.62%		+3.23%	+15.99%

08-11	Pangaea Logistics Solutions Ltd., Q2 2026 Earnings Call, Aug 11, 2026
08-11	Tranche Update on Pangaea Logistics Solutions Ltd.'s Equity Buyback Plan announced on May 12, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	172.5	236.5	382.9	348.2	447	522.5	-
Change	-	37.08%	61.9%	-9.06%	28.38%	16.88%	-
Enterprise Value (EV) ¹	423.3	407.6	548.3	645.5	705.7	712.6	604.4
Change	-	-3.7%	34.52%	17.73%	9.33%	0.97%	-15.18%
P/E	2.52x	2.93x	14.2x	8.51x	22.9x	9.07x	7.25x
PBR	-	-	1.16x	0.81x	1.04x	0.97x	0.9x
PEG	-	0.2x	-0.2x	0.99x	-0.4x	0x	0.3x
Capitalization / Revenue	0.24x	0.34x	0.77x	0.65x	0.71x	0.7x	0.7x
EV / Revenue	0.59x	0.58x	1.1x	1.2x	1.12x	0.96x	0.81x
EV / EBITDA	4.03x	2.89x	6.88x	7.77x	8.02x	5.43x	4.99x
EV / EBIT	5.37x	3.86x	12.3x	13.3x	17.2x	9.27x	6.85x
EV / FCF	-3.14x	4.14x	20.7x	-173x	11x	6x	5.23x
FCF Yield	-31.9%	24.1%	4.84%	-0.58%	9.13%	16.7%	19.1%
Dividend per Share ²	-	0.3	0.4	0.4	0.25	-	-
Rate of return	-	5.83%	4.85%	7.46%	3.63%	-	-
EPS ²	1.5	1.76	0.58	0.63	0.3	0.88	1.1
Distribution rate	-	17%	69%	63.5%	83.3%	-	-
Net sales ¹	718.1	699.7	499.3	536.5	632	745.4	742.1
EBITDA ¹	105.1	140.9	79.72	83.04	88.02	131.1	121.2
EBIT ¹	78.87	105.5	44.62	48.45	40.94	76.88	88.28
Net income ¹	67.23	79.49	26.32	28.9	19.37	57.28	70.5
Net Debt ¹	250.8	171.1	165.4	297.3	258.7	190.1	81.92
Reference price ²	3.780	5.150	8.240	5.360	6.880	7.980	7.980
Nbr of stocks (in thousands)	45,641	45,923	46,467	64,961	64,974	65,474	-
Announcement Date	3/16/22 A	3/15/23 A	3/13/24 A	3/13/25 A	3/10/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PANGAEA LOGISTICS SOLUTIONS LTD.	9.07x	0.96x	5.43x	-	522M
AP MOLLER MAERSK	7.16x	0.69x	3.31x	5.23%	49.65B
COSCO SHIPPING HOLDINGS CO., LTD.	6.4x	0.62x	2.56x	8.22%	36.54B
HAPAG-LLOYD AG	26.33x	1.3x	6.96x	1.89%	26.01B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	8.57x	3.77x	7.03x	4.59%	21.07B
NIPPON YUSEN KABUSHIKI KAISHA	10.86x	1.45x	10.58x	4.19%	18.75B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.04x	1.18x	3.35x	7.76%	17.46B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.73x	4.09x	9.93x	7.3%	16.57B
MITSUI O.S.K. LINES, LTD.	8.17x	2.11x	13.67x	2.76%	16.19B
HMM CO.,LTD	9.27x	0.91x	3.68x	3.15%	15.93B
Average	10.36x	1.71x	6.65x	5.01%	21.87B
Weighted average by Cap.	10.26x	1.53x	5.90x	5.21%