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	$81.5B	0.7x	11.4x
Maersk	$42.3B	0.8x	4.4x
Adani Ports and SEZ	$40.1B	10.2x	17.2x
HD Hyundai Heavy Industries	$30.5B	2.7x	19.5x
Hanwha Ocean	$27.0B	3.1x	26.9x
Hapag-Lloyd	$24.6B	1.2x	6.9x
Mitsui O.S.K. Lines	$23.6B	2.1x	14.2x
International Container Terminal Services	$23.3B	7.5x	11.5x
China State Shipbuilding Corporation	$21.0B	1.9x	12.3x
Shanghai International Port Group	$20.5B	3.8x	8.0x
Wartsila	$19.1B	2.4x	16.8x
NYK Line	$16.7B	1.1x	7.6x
COSCO Shipping	$15.8B	0.5x	2.0x
COSCO Shipping Development	$15.5B	4.9x	n/a
Adnoc Logistics	$13.0B	2.8x	9.1x
China Merchants Energy	$12.9B	3.4x	8.6x
Nakilat	$12.2B	11.3x	14.7x
Evergreen Marine Corp.	$11.7B	1.0x	2.9x
China Merchants Port Group	$11.4B	4.8x	5.8x
Abu Dhabi Ports	$11.2B	2.1x	8.5x
China Merchants Port	$11.1B	6.8x	11.7x
COSCO SHIPPING Energy	$11.0B	3.1x	7.5x
Ningbo Zhoushan Port	$10.5B	n/a	n/a
National Shipping Company	$9.9B	n/a	n/a
MISC	$9.7B	3.0x	8.1x
SITC International	$9.1B	2.7x	6.8x
Fincantieri	$9.0B	0.8x	11.8x
CMB.Tech	$8.7B	6.2x	11.3x
HMM	$8.4B	1.2x	4.9x
Kawasaki Kisen Kaisha	$8.0B	1.2x	8.5x
Kirby Corporation	$7.3B	2.2x	9.6x
JSW Infrastructure	$6.4B	11.3x	23.1x
ZIM Integrated Shipping	$6.1B	0.9x	2.8x
Wallenius Wilhelmsen	$6.1B	1.1x	3.3x
Qingdao Port International	$5.9B	2.2x	4.6x
OOIL Group	$5.6B	0.6x	2.7x
Liaoning Port Group	$5.4B	n/a	n/a
Wan Hai Lines	$5.3B	1.2x	2.9x
Golar LNG	$5.2B	13.5x	20.7x
Yinson	$5.1B	3.9x	7.3x
Stolt-Nielsen	$4.7B	1.7x	6.0x
Westports Holdings	$4.7B	7.6x	12.1x
FTAI Infrastructure	$4.5B	8.7x	15.1x
Matson	$4.2B	1.3x	6.4x
SFL Corporation	$3.7B	5.0x	8.7x
Hafnia	$3.7B	3.6x	5.9x
CSSC Offshore & Marine	$3.5B	1.1x	55.2x
Capital Clean Energy	$3.3B	8.1x	10.4x
Hamburger Hafen	$3.3B	1.8x	n/a
Port of Tauranga	$3.3B	11.8x	23.8x
DFDS	$3.3B	0.7x	5.5x
Milaha	$3.2B	n/a	n/a
Star Bulk Carriers	$3.1B	3.6x	8.8x
Tidewater	$3.1B	2.3x	5.3x
Kalmar Corp.	$3.1B	1.6x	9.6x
Costamare	$2.9B	2.9x	4.7x
International Seaways	$2.9B	3.6x	6.3x
TORM	$2.8B	3.1x	4.9x
BW LPG	$2.7B	n/a	n/a
Dalrymple Bay Infr	$2.7B	6.6x	13.8x
Navios Maritime Partners	$2.6B	2.2x	3.7x
Höegh Autoliners	$2.5B	1.8x	4.0x
DHT Holdings	$2.2B	6.0x	7.8x
CSAV	$2.2B	n/a	-129.8x
Wilh. Wilhelmsen Holding	$2.2B	1.8x	12.0x
Okeanis Eco Tankers	$1.9B	6.7x	9.0x
Odfjell	$1.9B	2.0x	4.7x
Danaos	$1.8B	1.9x	2.6x
Cool Co	$1.8B	5.4x	8.1x
Global Ship Lease	$1.5B	2.1x	3.0x
Daehan Shipbuilding Co	$1.5B	n/a	n/a
Dorian LPG	$1.5B	3.6x	6.2x
Dampskibsselskabet Norden	$1.4B	0.7x	3.6x
Sociedad Matriz SAAM	$1.4B	n/a	n/a
KNOT Offshore Partners	$1.3B	3.6x	5.8x
Bonheur	$1.2B	1.0x	3.3x
Clarkson	$1.2B	1.4x	8.7x
Teekay Tankers	$1.2B	1.8x	3.9x
Nordic American Tankers	$1.1B	5.6x	10.6x
Himalaya Shipping	$1.1B	8.7x	11.7x
Attica Hldgs	$1.1B	n/a	n/a
Luka Koper	$1.1B	n/a	n/a
Tallink Grupp	$1.0B	1.1x	6.7x
Log-In Logistica	$1.0B	1.8x	8.5x
Safe Bulkers	$944M	3.6x	7.0x
MPC Container Ships	$931M	1.9x	3.1x
Genco Shipping & Trading	$909M	3.9x	9.8x
Exmar	$906M	n/a	n/a
Grupo Empresas Navieras	$870M	n/a	n/a
Solstad Offshore	$827M	2.4x	4.7x
d'Amico Intl Shipping	$819M	2.6x	5.0x
EUROKAI	$757M	n/a	n/a
Pangaea Logistics Solns	$726M	1.4x	8.4x
Klaveness Combination	$673M	4.0x	8.1x
Diana Shipping	$627M	3.0x	n/a
Ardmore Shipping	$578M	2.7x	6.1x
Euroseas	$555M	2.4x	3.5x
Tallinna Sadam	$537M	3.9x	8.1x
Viking Line	$524M	n/a	n/a
Costamare Bulkers Hldgs	$524M	n/a	n/a
Napier Port Holdings	$480M	5.2x	12.5x
Seanergy Maritime Hldgs	$473M	3.1x	6.0x
Fisher (James) & Sons	$452M	0.8x	5.9x
Seacor Marine Hldgs	$443M	1.8x	19.4x
Puerto Ventanas	$378M	n/a	n/a
Thessaloniki Port	$331M	n/a	n/a
Rederiaktiebolaget	$324M	0.8x	4.4x
SRT Marine Systems	$294M	n/a	n/a
Socep	$293M	n/a	n/a
Taylor Maritime	$276M	n/a	n/a
Viking Supply Ships	$243M	n/a	n/a
Yang Ming Marine	$231M	0.0x	0.2x
StealthGas	$192M	1.1x	2.1x
Ernst Russ	$145M	0.8x	1.1x
South Port New Zealand	$140M	n/a	n/a
EuroDry	$129M	2.5x	11.5x
Golden Energy Offshore	$127M	n/a	n/a
Globus Maritime	$123M	2.9x	8.7x
Bhagwan Marine	$118M	0.6x	3.4x
Havila Shipping	$117M	n/a	n/a
Grupo TMM	$112M	n/a	n/a
SLOMAN NEPTUN Schiffahrts	$111M	n/a	n/a
ACI	$101M	n/a	n/a
Heidmar Maritime Holdings	$98.6M	2.2x	18.5x
Odessos Shiprepair Yard	$94.9M	n/a	n/a
Kestrel Group	$90.1M	n/a	n/a
Veem	$87.9M	2.0x	17.8x
Stainless Tankers	$86.2M	2.0x	4.7x
Jadroplov	$82.1M	n/a	n/a
Technical Olympic	$68.3M	n/a	n/a
United Maritime	$64.1M	1.6x	4.6x
Luka Ploce	$50.3M	n/a	n/a
Performance Shipping	$41.6M	0.5x	0.7x
Icon Energy	$34.0M	6.4x	18.9x
Losinjska Plovidba	$25.2M	n/a	n/a
Euroholdings	$22.9M	n/a	n/a
Intercont (Cayman)	$19.3M	n/a	n/a
Santierul Naval Orsova	$16.4M	n/a	n/a
ADS Maritime Holding	$12.5M	n/a	n/a
Ramlosa shipping	$11.8M	n/a	n/a
Erria	$5.6M	n/a	n/a
Bulgarian River Shipping	$3.7M	n/a	n/a
PTL Limited	$3.1M	n/a	n/a
C3is	-$1.8M	n/a	n/a
HAV Group	-$7.3M	-0.1x	n/a
Castor Maritime	-$14.3M	n/a	n/a
AMSC	-$32.0M	n/a	n/a