Danaos Corp
NYSE:DAC

Watchlist Manager
Danaos Corp Logo
Danaos Corp
NYSE:DAC
Watchlist
Price: 85.91 USD 1.54% Market Closed
Market Cap: 1.7B USD
Have any thoughts about
Danaos Corp?
Write Note

Relative Value

The Relative Value of one DAC stock under the Base Case scenario is 88.82 USD. Compared to the current market price of 85.91 USD, Danaos Corp is Undervalued by 3%.

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.

DAC Relative Value
Base Case
88.82 USD
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
32
Median 3Y
1.5
Median 5Y
1.4
Industry
1.2
Forward
1.6
vs History
12
vs Industry
70
Median 3Y
2.2
Median 5Y
2
Industry
8
Forward
3
vs History
30
vs Industry
62
Median 3Y
2.4
Median 5Y
2.2
Industry
5.2
vs History
9
vs Industry
26
Median 3Y
-5.4
Median 5Y
3.8
Industry
12.4
vs History
39
vs Industry
74
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9
vs History
58
vs Industry
35
Median 3Y
1.6
Median 5Y
2.7
Industry
1.4
Forward
1.8
vs History
57
vs Industry
66
Median 3Y
2.1
Median 5Y
3.4
Industry
4.9
vs History
53
vs Industry
68
Median 3Y
2.2
Median 5Y
3.1
Industry
6.4
Forward
2.5
vs History
53
vs Industry
66
Median 3Y
2.7
Median 5Y
3.8
Industry
9.3
Forward
3.2
vs History
57
vs Industry
62
Median 3Y
2.6
Median 5Y
4.6
Industry
6.2
vs History
vs Industry
34
Median 3Y
4.1
Median 5Y
6.3
Industry
9.7
vs History
52
vs Industry
69
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7

Multiples Across Competitors

DAC Competitors Multiples
Danaos Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
GR
Danaos Corp
NYSE:DAC
1.7B USD 1.7 2.9 2.7 3.4
DE
Hapag Lloyd AG
XETRA:HLAG
28.2B EUR 1.7 36.9 8.6 29.8
CH
Kuehne und Nagel International AG
SIX:KNIN
24.8B CHF 1 21.6 10.8 16.4
DK
AP Moeller - Maersk A/S
CSE:MAERSK B
189B DKK 0.5 7.4 10.3 10.3
CN
COSCO Shipping Holdings Co Ltd
SSE:601919
180.2B CNY 1 7.5 2.8 2.8
TW
Evergreen Marine Corp Taiwan Ltd
TWSE:2603
504.2B TWD 1.5 7 4.4 7.2
JP
Nippon Yusen KK
TSE:9101
2.3T JPY 0.9 8.5 8.2 14.3
JP
Mitsui O.S.K. Lines Ltd
TSE:9104
2T JPY 1.1 5.5 11.8 21.1
JP
Kawasaki Kisen Kaisha Ltd
TSE:9107
1.4T JPY 1.4 6.4 9.8 14.3
KR
HMM Co Ltd
KRX:011200
12.8T KRW 1.2 4.2 1 1.3
HK
Orient Overseas (International) Ltd
HKEX:316
69.7B HKD 1.1 8.4 2.8 2.8

See Also

Discover More
Back to Top