Marine Transportation Valuation Multiples and Public Comps

Marine Transportation

See analyst estimates and all valuation multiples for Marine Transportation

Company	EV	EV/LTM Revenue	EV/LTM EBITDA
China Communications Construction Company	$81.2B	0.7x	12.2x
Maersk	$45.2B	0.8x	4.8x
Adani Ports and SEZ	$42.5B	10.8x	18.2x
HD Hyundai Heavy Industries	$35.7B	3.1x	22.2x
Hanwha Ocean	$28.9B	3.3x	28.0x
Hapag-Lloyd	$24.0B	1.1x	7.0x
Mitsui O.S.K. Lines	$23.9B	2.1x	14.3x
International Container Terminal Services	$22.6B	7.2x	11.0x
China State Shipbuilding Corporation	$20.6B	1.9x	11.6x
Shanghai International Port Group	$20.4B	3.7x	7.7x
Wartsila	$19.4B	2.4x	16.8x
NYK Line	$16.9B	1.1x	7.8x
COSCO Shipping	$16.8B	0.5x	2.2x
COSCO Shipping Development	$15.5B	4.9x	n/a
China Merchants Energy	$13.5B	3.5x	9.0x
Adnoc Logistics	$13.0B	2.7x	8.9x
Evergreen Marine Corp.	$12.2B	1.0x	3.1x
Nakilat	$11.8B	11.3x	14.8x
Abu Dhabi Ports	$11.5B	2.1x	8.8x
China Merchants Port Group	$11.5B	5.0x	9.8x
COSCO SHIPPING Energy	$11.4B	3.2x	7.7x
China Merchants Port	$10.7B	6.3x	11.4x
Ningbo Zhoushan Port	$10.5B	n/a	n/a
MISC	$10.1B	3.2x	8.3x
National Shipping Company	$10.0B	n/a	n/a
SITC International	$9.3B	2.8x	6.8x
Fincantieri	$8.7B	0.8x	11.2x
CMB.Tech	$8.4B	6.0x	10.8x
Kawasaki Kisen Kaisha	$8.2B	1.3x	8.7x
HMM	$7.3B	1.0x	4.4x
Kirby Corporation	$7.2B	2.1x	9.5x
JSW Infrastructure	$6.9B	12.2x	24.8x
ZIM Integrated Shipping	$6.2B	0.9x	2.9x
Wallenius Wilhelmsen	$6.0B	1.1x	3.3x
Qingdao Port International	$6.0B	2.2x	4.5x
Yinson	$5.5B	4.6x	8.3x
Liaoning Port Group	$5.4B	n/a	n/a
Wan Hai Lines	$5.3B	1.2x	2.9x
Golar LNG	$5.1B	13.1x	20.2x
OOIL Group	$4.9B	0.5x	2.4x
Westports Holdings	$4.9B	7.9x	12.6x
Matson	$4.5B	1.4x	6.9x
Stolt-Nielsen	$4.5B	1.6x	5.9x
FTAI Infrastructure	$4.5B	8.5x	14.6x
SFL Corporation	$3.5B	4.8x	8.4x
Capital Clean Energy	$3.4B	8.3x	10.6x
Hafnia	$3.4B	3.4x	5.8x
Port of Tauranga	$3.4B	12.0x	24.2x
Hamburger Hafen	$3.4B	1.8x	n/a
DFDS	$3.3B	0.7x	5.6x
Kalmar Corp.	$3.1B	1.6x	9.6x
CSSC Offshore & Marine	$3.0B	1.0x	47.7x
Milaha	$3.0B	n/a	n/a
Star Bulk Carriers	$2.9B	3.4x	9.1x
Costamare	$2.9B	2.9x	4.7x
Dalrymple Bay Infr	$2.8B	5.6x	14.6x
Tidewater	$2.8B	2.1x	4.7x
International Seaways	$2.8B	3.4x	6.0x
BW LPG	$2.7B	n/a	n/a
TORM	$2.7B	2.9x	4.8x
Navios Maritime Partners	$2.6B	2.1x	3.6x
Höegh Autoliners	$2.5B	1.9x	4.0x
CSAV	$2.1B	n/a	-127.7x
Wilh. Wilhelmsen Holding	$2.1B	1.8x	12.0x
DHT Holdings	$2.1B	5.7x	7.4x
Odfjell	$1.8B	2.1x	4.7x
Cool Co	$1.8B	5.4x	8.2x
Danaos	$1.8B	1.8x	2.5x
Okeanis Eco Tankers	$1.7B	6.3x	8.3x
Daehan Shipbuilding Co	$1.5B	n/a	n/a
Global Ship Lease	$1.5B	2.0x	2.9x
Dorian LPG	$1.5B	3.5x	6.0x
Sociedad Matriz SAAM	$1.4B	n/a	n/a
Dampskibsselskabet Norden	$1.3B	0.7x	3.4x
Bonheur	$1.3B	1.0x	3.6x
KNOT Offshore Partners	$1.3B	3.6x	5.7x
Clarkson	$1.2B	1.4x	8.9x
Luka Koper	$1.1B	n/a	n/a
Attica Hldgs	$1.1B	n/a	n/a
Teekay Tankers	$1.1B	1.7x	3.8x
Nordic American Tankers	$1.1B	5.6x	11.0x
Himalaya Shipping	$1.1B	8.4x	11.3x
Tallink Grupp	$1.0B	1.1x	6.8x
Log-In Logistica	$973M	1.8x	8.2x
Exmar	$909M	n/a	n/a
Safe Bulkers	$893M	3.4x	6.9x
Genco Shipping & Trading	$877M	3.9x	10.0x
Grupo Empresas Navieras	$872M	n/a	n/a
MPC Container Ships	$861M	1.8x	2.9x
Solstad Offshore	$832M	2.3x	4.4x
EUROKAI	$800M	n/a	n/a
d'Amico Intl Shipping	$765M	2.5x	4.9x
Pangaea Logistics Solns	$716M	1.5x	7.9x
Klaveness Combination	$661M	4.1x	8.2x
Diana Shipping	$601M	2.9x	n/a
Tallinna Sadam	$551M	3.9x	8.2x
Ardmore Shipping	$535M	2.6x	5.8x
Viking Line	$531M	n/a	n/a
Euroseas	$504M	2.2x	3.2x
Costamare Bulkers Hldgs	$495M	n/a	n/a
Napier Port Holdings	$490M	5.2x	12.7x
Seanergy Maritime Hldgs	$447M	3.0x	5.9x
Fisher (James) & Sons	$446M	0.8x	7.3x
Seacor Marine Hldgs	$421M	1.8x	43.1x
Yang Ming Marine	$411M	0.1x	0.3x
Puerto Ventanas	$379M	n/a	n/a
Thessaloniki Port	$373M	n/a	n/a
Socep	$296M	n/a	n/a
Rederiaktiebolaget	$294M	0.7x	4.0x
SRT Marine Systems	$294M	n/a	n/a
Viking Supply Ships	$242M	n/a	n/a
Taylor Maritime	$196M	n/a	n/a
StealthGas	$186M	1.1x	2.0x
Ernst Russ	$143M	0.8x	1.0x
Golden Energy Offshore	$143M	n/a	n/a
South Port New Zealand	$141M	n/a	n/a
EuroDry	$127M	2.5x	11.5x
Globus Maritime	$120M	2.8x	8.4x
Bhagwan Marine	$119M	0.6x	3.4x
Grupo TMM	$113M	n/a	n/a
Havila Shipping	$108M	n/a	n/a
ACI	$102M	n/a	n/a
Odessos Shiprepair Yard	$100M	n/a	n/a
SLOMAN NEPTUN Schiffahrts	$96.5M	n/a	n/a
Veem	$91.4M	2.1x	18.9x
Heidmar Maritime Holdings	$85.8M	1.8x	15.9x
Stainless Tankers	$85.0M	2.1x	4.9x
Jadroplov	$82.2M	n/a	n/a
Kestrel Group	$71.6M	n/a	n/a
Technical Olympic	$67.1M	n/a	n/a
United Maritime	$65.1M	1.6x	4.7x
Luka Ploce	$46.8M	n/a	n/a
Performance Shipping	$41.7M	0.5x	0.7x
Icon Energy	$33.7M	2.9x	7.4x
Losinjska Plovidba	$25.3M	n/a	n/a
Euroholdings	$20.9M	n/a	n/a
Santierul Naval Orsova	$16.4M	n/a	n/a
ADS Maritime Holding	$13.0M	n/a	n/a
Intercont (Cayman)	$9.0M	n/a	n/a
Ramlosa shipping	$8.2M	n/a	n/a
Bulgarian River Shipping	$6.5M	n/a	n/a
Erria	$5.5M	n/a	n/a
PTL Limited	$1.6M	n/a	n/a
C3is	-$5.6M	n/a	n/a
HAV Group	-$7.1M	-0.1x	n/a
Castor Maritime	-$12.9M	n/a	n/a
AMSC	-$31.9M	n/a	n/a