Danaos Corp
NYSE:DAC

Watchlist Manager
Danaos Corp Logo
Danaos Corp
NYSE:DAC
Watchlist
Price: 93.46 USD -0.6% Market Closed
Market Cap: 1.7B USD

Relative Value

The Relative Value of one DAC stock under the Base Case scenario is 106.56 USD. Compared to the current market price of 93.46 USD, Danaos Corp is Undervalued by 12%.

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
106.56 USD
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
30
Median 3Y
1.5
Median 5Y
1.5
Industry
1.2
Forward
1.7
vs History
3
vs Industry
67
Median 3Y
2.8
Median 5Y
2.4
Industry
9.3
Forward
3.5
vs History
28
vs Industry
64
Median 3Y
2.4
Median 5Y
2.5
Industry
5
vs History
47
vs Industry
39
Median 3Y
4.9
Median 5Y
4.4
Industry
10.2
vs History
47
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9
vs History
60
vs Industry
31
Median 3Y
1.6
Median 5Y
1.7
Industry
1.5
Forward
1.7
vs History
52
vs Industry
65
Median 3Y
2.1
Median 5Y
2.2
Industry
5.3
vs History
44
vs Industry
70
Median 3Y
2.4
Median 5Y
2.5
Industry
7.4
Forward
2.3
vs History
39
vs Industry
64
Median 3Y
3
Median 5Y
3.2
Industry
11.4
Forward
3.2
vs History
55
vs Industry
63
Median 3Y
2.6
Median 5Y
2.8
Industry
6.7
vs History
47
vs Industry
34
Median 3Y
3.1
Median 5Y
4.9
Industry
9.3
vs History
69
vs Industry
70
Median 3Y
0.4
Median 5Y
0.5
Industry
0.8

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 3.7 2.5 3.3
DK
AP Moeller - Maersk A/S
CSE:MAERSK B
219.1B DKK 0.6 7.1 8.8 8.8
CN
COSCO Shipping Holdings Co Ltd
SSE:601919
232B CNY 1 6.1 3 3
CH
Kuehne und Nagel International AG
SIX:KNIN
20.6B CHF 0.8 20.2 9.5 15.3
DE
Hapag Lloyd AG
XETRA:HLAG
21.8B EUR 1.1 14.1 6.8 16.2
JP
Nippon Yusen KK
TSE:9101
2.1T JPY 0.8 5 8 14.8
TW
Evergreen Marine Corp Taiwan Ltd
TWSE:2603
396.2B TWD 1 4.4 3.7 5.3
KR
HMM Co Ltd
KRX:011200
18.3T KRW 1.5 4.8 1.4 1.8
HK
Orient Overseas (International) Ltd
HKEX:316
83.7B HKD 1 4 1.6 1.6
JP
Mitsui O.S.K. Lines Ltd
TSE:9104
1.6T JPY 0.9 4.2 11.4 21.2
HK
SITC International Holdings Co Ltd
HKEX:1308
75.5B HKD 2.8 7.4 6.8 6.8