D69 Relative Valuation - Dampskibsselskabet Norden A/S

Watchlist Manager

Watchlist

Price: 39.12 EUR 0.05% Market Closed

Market Cap: €1.2B

D	Dampskibsselskabet Norden A/S F:D69	DK
	Piquadro SpA MIL:PQ	IT
	Grupo Televisa SAB NYSE:TV	MX

Multiples-Based Value

The Multiples-Based Value of one D69 stock under the Base Case scenario is 58.53 EUR. Compared to the current market price of 39.12 EUR, Dampskibsselskabet Norden A/S is Undervalued by 33%.

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?

D69 Multiples-Based Value

Base Case

Undervaluation 33%

Multiples-Based Value

Price €39.12

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		Dampskibsselskabet Norden A/S F:D69	8.3B EUR	0.4	10.7	3.7	16.1
DK		AP Moeller - Maersk A/S CSE:MAERSK B	232.6B DKK	0.7	13.5	4.3	14.5
CN		COSCO Shipping Holdings Co Ltd SSE:601919	233.9B CNY	1.1	7.6	4.2	4.2
CH		Kuehne und Nagel International AG SIX:KNIN	21.7B CHF	0.9	24.8	11.1	19.2
DE		Hapag Lloyd AG XETRA:HLAG	20B EUR	1.3	26.2	7.2	24.3
JP		Nippon Yusen KK TSE:9101	2.5T JPY	1	10.9	11.1	24
JP		Mitsui O.S.K. Lines Ltd TSE:9104	2.3T JPY	1.3	9.5	15.3	31.9
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	439.5B TWD	1.2	6.4	3.4	5.4
KR	H	HMM Co Ltd KRX:011200	19T KRW	1.7	10.2	3.8	6.7
HK		SITC International Holdings Co Ltd HKEX:1308	93.2B HKD	3.5	9.7	9.1	9.1
HK		Orient Overseas (International) Ltd HKEX:316	91.5B HKD	1.2	7.7	5	5

				Revenue Growth	P/S to Growth
DK		Dampskibsselskabet Norden A/S F:D69	Average P/S: 1.3 0.4	-9%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	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
JP		Mitsui O.S.K. Lines Ltd TSE:9104	1.3	2%	0.6
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	1.2	-3%	N/A
KR	H	HMM Co Ltd KRX:011200	1.7	-3%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	3.5	2%	1.7
HK		Orient Overseas (International) Ltd HKEX:316	1.2	-1%	N/A

				Earnings Growth	PEG
DK		Dampskibsselskabet Norden A/S F:D69	Average P/E: 12.5 10.7	-11%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	13.5	-69%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	7.6	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	24.8	17%	1.5
DE		Hapag Lloyd AG XETRA:HLAG	26.2	20%	1.3
JP		Nippon Yusen KK TSE:9101	10.9	-24%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	9.5	-24%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	6.4	N/A	N/A
KR	H	HMM Co Ltd KRX:011200	10.2	-17%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9.7	N/A	N/A
HK		Orient Overseas (International) Ltd HKEX:316	7.7	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DK		Dampskibsselskabet Norden A/S F:D69	Average EV/EBITDA: 7.1 3.7	5%	0.7
DK		AP Moeller - Maersk A/S CSE:MAERSK B	4.3	-8%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.2	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	11.1	8%	1.4
DE		Hapag Lloyd AG XETRA:HLAG	7.2	0%	N/A
JP		Nippon Yusen KK TSE:9101	11.1	-3%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	15.3	1%	15.3
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	3.4	N/A	N/A
KR	H	HMM Co Ltd KRX:011200	3.8	-10%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9.1	N/A	N/A
HK		Orient Overseas (International) Ltd HKEX:316	5	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
DK		Dampskibsselskabet Norden A/S F:D69	Average EV/EBIT: 14.6 16.1	9%	1.8
DK		AP Moeller - Maersk A/S CSE:MAERSK B	14.5	-24%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.2	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	19.2	8%	2.4
DE		Hapag Lloyd AG XETRA:HLAG	24.3	23%	1.1
JP		Nippon Yusen KK TSE:9101	24	N/A	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	31.9	N/A	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	5.4	-52%	N/A
KR	H	HMM Co Ltd KRX:011200	6.7	-20%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9.1	-12%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	5	N/A	N/A

Dampskibsselskabet Norden A/S
F:D69

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

D69 Competitors Multiples
Dampskibsselskabet Norden A/S Competitors

See Also

Company

Help

Tools

Stocks

Dampskibsselskabet Norden A/S F:D69

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

D69 Competitors Multiples Dampskibsselskabet Norden A/S Competitors

See Also

Company

Help

Tools

Stocks

Dampskibsselskabet Norden A/S
F:D69

D69 Competitors Multiples
Dampskibsselskabet Norden A/S Competitors