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: 12 340 DKK 3.09% Market Closed
Market Cap: 195.3B DKK

Relative Value

The Relative Value of one MAERSK B stock under the Base Case scenario is 13 300.93 DKK. Compared to the current market price of 12 340 DKK, AP Moeller - Maersk A/S is Undervalued by 7%.

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
13 300.93 DKK
Undervaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
70
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.6
vs History
49
vs Industry
56
Median 3Y
3.2
Median 5Y
4
Industry
7.8
Forward
16.9
vs History
57
vs Industry
64
Median 3Y
1.8
Median 5Y
2.4
Industry
4.8
vs History
36
vs Industry
39
Median 3Y
1.9
Median 5Y
4.9
Industry
10
vs History
71
vs Industry
73
Median 3Y
0.5
Median 5Y
0.6
Industry
0.8
vs History
61
vs Industry
66
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
Forward
0.6
vs History
vs Industry
63
Median 3Y
0
Median 5Y
0
Industry
4.5
vs History
41
vs Industry
67
Median 3Y
2.7
Median 5Y
3.7
Industry
6.1
Forward
4.4
vs History
50
vs Industry
52
Median 3Y
3.9
Median 5Y
4.7
Industry
9.2
Forward
16.7
vs History
53
vs Industry
62
Median 3Y
1.9
Median 5Y
2.7
Industry
5.9
vs History
49
vs Industry
41
Median 3Y
2.4
Median 5Y
3.9
Industry
8.1
vs History
74
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
191.5B DKK 0.5 4.1 4.8 4.8
CN
COSCO Shipping Holdings Co Ltd
SSE:601919
254.3B CNY 1 4.7 2.1 2.1
DE
Hapag Lloyd AG
XETRA:HLAG
25.9B EUR 1.3 10.2 4.8 8.7
CH
Kuehne und Nagel International AG
SIX:KNIN
22.3B CHF 0.9 18.6 9.3 14
TW
Evergreen Marine Corp Taiwan Ltd
TWSE:2603
511B TWD 1.1 3.4 1.8 2.2
KR
HMM Co Ltd
KRX:011200
22.1T KRW 1.8 5.5 2.1 2.6
JP
Nippon Yusen KK
TSE:9101
2.1T JPY 0.8 4.5 7.2 12.6
JP
Mitsui O.S.K. Lines Ltd
TSE:9104
1.7T JPY 1 4 11.3 20.9
HK
Orient Overseas (International) Ltd
HKEX:316
84.3B HKD 1 4.2 1.2 1.6
TW
Wan Hai Lines Ltd
TWSE:2615
284.8B TWD 1.8 6 3.1 4.2
JP
Kawasaki Kisen Kaisha Ltd
TSE:9107
1.3T JPY 1.2 4.3 9 13.3