AP Moeller - Maersk A/S
CSE:MAERSK B

Watchlist Manager
AP Moeller - Maersk A/S Logo
AP Moeller - Maersk A/S
CSE:MAERSK B
Watchlist
Price: 12 245 DKK -1.92%
Market Cap: 193.8B DKK

Relative Value

The Relative Value of one MAERSK B stock under the Base Case scenario is 14 597.22 DKK. Compared to the current market price of 12 245 DKK, AP Moeller - Maersk A/S is Undervalued by 16%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MAERSK B Relative Value
Base Case
14 597.22 DKK
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
70
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.5
vs History
47
vs Industry
56
Median 3Y
2.9
Median 5Y
4.3
Industry
7.5
Forward
14.8
vs History
50
vs Industry
64
Median 3Y
1.8
Median 5Y
2.6
Industry
4.7
vs History
41
vs Industry
39
Median 3Y
1.9
Median 5Y
4.9
Industry
11.9
vs History
76
vs Industry
73
Median 3Y
0.5
Median 5Y
0.6
Industry
0.8
vs History
60
vs Industry
66
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
Forward
0.6
vs History
12
vs Industry
63
Median 3Y
0
Median 5Y
0
Industry
4.3
vs History
60
vs Industry
67
Median 3Y
2.2
Median 5Y
3.6
Industry
6.1
Forward
4.3
vs History
46
vs Industry
52
Median 3Y
2.7
Median 5Y
5.2
Industry
8.6
Forward
15.4
vs History
49
vs Industry
62
Median 3Y
1.8
Median 5Y
2.9
Industry
5.9
vs History
46
vs Industry
41
Median 3Y
2.2
Median 5Y
4.3
Industry
8.9
vs History
77
vs Industry
73
Median 3Y
0.4
Median 5Y
0.5
Industry
0.7

Multiples Across Competitors

MAERSK B Competitors Multiples
AP Moeller - Maersk A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
AP Moeller - Maersk A/S
CSE:MAERSK B
192.9B DKK 0.5 4.5 2.7 5.5
CN
COSCO Shipping Holdings Co Ltd
SSE:601919
231.4B CNY 1.1 5.8 2.6 2.6
CH
Kuehne und Nagel International AG
SIX:KNIN
24B CHF 1 20.4 9.9 14.9
DE
Hapag Lloyd AG
XETRA:HLAG
25.2B EUR 1.3 10.7 4.9 8.9
JP
Nippon Yusen KK
TSE:9101
2.3T JPY 0.9 4.9 7.9 13.5
TW
Evergreen Marine Corp Taiwan Ltd
TWSE:2603
489.3B TWD 1.1 3.5 1.8 2.3
JP
Mitsui O.S.K. Lines Ltd
TSE:9104
2T JPY 1.1 4.6 12.4 22
KR
HMM Co Ltd
KRX:011200
17.7T KRW 1.5 4.8 1.3 1.6
HK
Orient Overseas (International) Ltd
HKEX:316
76B HKD 0.9 3.8 1 1
JP
Kawasaki Kisen Kaisha Ltd
TSE:9107
1.4T JPY 1.3 4.4 9.2 13.3
TW
Yang Ming Marine Transport Corp
TWSE:2609
270.3B TWD 1.3 5.4 1.1 1.5