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: 12 585 DKK -0.32%
Market Cap: 199.2B DKK

Relative Value

The Relative Value of one MAERSK B stock under the Base Case scenario is 13 734.44 DKK. Compared to the current market price of 12 585 DKK, AP Moeller - Maersk A/S is Undervalued by 8%.

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
13 734.44 DKK
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
70
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.6
vs History
50
vs Industry
56
Median 3Y
3
Median 5Y
4.3
Industry
7.4
Forward
17.2
vs History
58
vs Industry
64
Median 3Y
1.8
Median 5Y
2.4
Industry
4.7
vs History
38
vs Industry
39
Median 3Y
1.9
Median 5Y
4.9
Industry
10.9
vs History
68
vs Industry
73
Median 3Y
0.5
Median 5Y
0.6
Industry
0.8
vs History
57
vs Industry
66
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
Forward
0.7
vs History
vs Industry
63
Median 3Y
0
Median 5Y
0
Industry
4.3
vs History
38
vs Industry
67
Median 3Y
2.6
Median 5Y
3.7
Industry
5.9
Forward
4.4
vs History
47
vs Industry
52
Median 3Y
3.7
Median 5Y
4.8
Industry
8.6
Forward
20
vs History
53
vs Industry
62
Median 3Y
1.8
Median 5Y
2.8
Industry
5.6
vs History
50
vs Industry
41
Median 3Y
2.2
Median 5Y
4.2
Industry
7.5
vs History
66
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
195.9B DKK 0.5 4.2 4.9 4.9
CN
COSCO Shipping Holdings Co Ltd
SSE:601919
266.4B CNY 1.1 5.4 2.5 2.5
DE
Hapag Lloyd AG
XETRA:HLAG
28.7B EUR 1.4 11.3 5.4 9.7
CH
Kuehne und Nagel International AG
SIX:KNIN
23.2B CHF 0.9 19.3 9.6 14.5
TW
Evergreen Marine Corp Taiwan Ltd
TWSE:2603
567.2B TWD 1.2 3.8 2 2.5
JP
Nippon Yusen KK
TSE:9101
2.3T JPY 0.9 4.7 7.5 13.1
KR
HMM Co Ltd
KRX:011200
19.7T KRW 1.6 4.9 1.6 2
HK
Orient Overseas (International) Ltd
HKEX:316
95.6B HKD 1.1 4.8 1.6 2.3
JP
Mitsui O.S.K. Lines Ltd
TSE:9104
1.7T JPY 1 4.1 11.4 21.1
TW
Wan Hai Lines Ltd
TWSE:2615
322.7B TWD 2 6.8 3.7 4.9
TW
Yang Ming Marine Transport Corp
TWSE:2609
290.9B TWD 1.3 4.6 0.9 1.1