MAERSK B Relative Valuation - AP Moeller - Maersk A/S

Watchlist Manager

Watchlist

Price: 15 130 DKK -3.78%

Market Cap: kr239.5B

	AP Moeller - Maersk A/S CSE:MAERSK B	DK
	Ariake Japan Co Ltd TSE:2815	JP

Multiples-Based Value

The Multiples-Based Value for AP Moeller - Maersk A/S (MAERSK B) under the Base Case is 12 340.72 DKK. Compared with the current market price of 15 130 DKK, the stock appears Overvalued by 18%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

MAERSK B Multiples-Based Value

Overvaluation 18%

Multiples-Based Value

Price kr15 130

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DK		AP Moeller - Maersk A/S CSE:MAERSK B	230.6B DKK	0.7	12.9	4.2	14
CN		COSCO Shipping Holdings Co Ltd SSE:601919	231.1B CNY	1.1	7.5	4.1	4.1
CH		Kuehne und Nagel International AG SIX:KNIN	21.9B CHF	0.9	24.9	11.1	19.2
DE		Hapag Lloyd AG XETRA:HLAG	20.8B EUR	1.3	25.6	7	23.8
JP		Nippon Yusen KK TSE:9101	2.5T JPY	1	10.9	11.3	24.4
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	436.3B TWD	1.2	6.4	3.3	5.3
JP		Mitsui O.S.K. Lines Ltd TSE:9104	2.2T JPY	1.2	9.1	14.9	31.1
KR	H	HMM Co Ltd KRX:011200	20T KRW	1.8	10.7	4.2	7.4
HK		SITC International Holdings Co Ltd HKEX:1308	95B HKD	3.6	10	8.4	9.8
HK		Orient Overseas (International) Ltd HKEX:316	93.4B HKD	1.2	7.9	5.2	5.2
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	1.7T JPY	1.7	13.6	11.7	19.4

				Revenue Growth	P/S to Growth
DK		AP Moeller - Maersk A/S CSE:MAERSK B	Average P/S: 1.4 0.7	1%	0.7
CN		COSCO Shipping Holdings Co Ltd SSE:601919	1.1	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	0.9	4%	0.2
DE		Hapag Lloyd AG XETRA:HLAG	1.3	-1%	N/A
JP		Nippon Yusen KK TSE:9101	1	-1%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	1.2	-3%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	1.2	2%	0.6
KR	H	HMM Co Ltd KRX:011200	1.8	-3%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	3.6	2%	1.8
HK		Orient Overseas (International) Ltd HKEX:316	1.2	-1%	N/A
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	1.7	0%	N/A

				Earnings Growth	PEG
DK		AP Moeller - Maersk A/S CSE:MAERSK B	Average P/E: 12.7 12.9	N/A	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	7.5	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	24.9	9%	2.8
DE		Hapag Lloyd AG XETRA:HLAG	25.6	-45%	N/A
JP		Nippon Yusen KK TSE:9101	10.9	-21%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	6.4	-26%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	9.1	-22%	N/A
KR	H	HMM Co Ltd KRX:011200	10.7	-20%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	10	-7%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	7.9	-38%	N/A
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	13.6	-29%	N/A

				EBITDA Growth	EV/EBITDA to Growth
DK		AP Moeller - Maersk A/S CSE:MAERSK B	Average EV/EBITDA: 7.8 4.2	-9%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.1	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	11.1	6%	1.8
DE		Hapag Lloyd AG XETRA:HLAG	7	-4%	N/A
JP		Nippon Yusen KK TSE:9101	11.3	-2%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	3.3	-12%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	14.9	2%	7.4
KR	H	HMM Co Ltd KRX:011200	4.2	-10%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	8.4	-4%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	5.2	-5%	N/A
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	11.7	-1%	N/A

				EBIT Growth	EV/EBIT to Growth
DK		AP Moeller - Maersk A/S CSE:MAERSK B	Average EV/EBIT: 14.9 14	-24%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.1	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	19.2	8%	2.4
DE		Hapag Lloyd AG XETRA:HLAG	23.8	23%	1
JP		Nippon Yusen KK TSE:9101	24.4	N/A	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	5.3	-52%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	31.1	N/A	N/A
KR	H	HMM Co Ltd KRX:011200	7.4	-20%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9.8	-10%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	5.2	N/A	N/A
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	19.4	N/A	N/A

AP Moeller - Maersk A/S
CSE:MAERSK B

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

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

See Also

Company

Help

Tools

Stocks

AP Moeller - Maersk A/S CSE:MAERSK B

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

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

See Also

Company

Help

Tools

Stocks

AP Moeller - Maersk A/S
CSE:MAERSK B

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