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	$101B	0.9x	14.0x
Adani Ports and SEZ	$40.8B	10.4x	17.5x
Maersk	$40.8B	0.7x	4.1x
HD Hyundai Heavy Industries	$34.6B	3.1x	24.2x
Hanwha Ocean	$31.9B	3.6x	33.6x
China State Shipbuilding Corporation	$30.5B	2.5x	25.4x
Hapag-Lloyd	$24.6B	1.2x	6.5x
International Container Terminal Services	$22.5B	7.4x	11.4x
Mitsui O.S.K. Lines	$21.1B	1.8x	12.2x
Shanghai International Port Group	$20.4B	3.8x	8.8x
NYK Line	$18.9B	1.2x	8.1x
COSCO Shipping	$18.7B	0.6x	2.3x
Wartsila	$16.9B	2.1x	15.5x
COSCO Shipping Development	$15.6B	4.0x	n/a
COSCO SHIPPING Energy	$13.1B	3.8x	9.3x
Adnoc Logistics	$12.7B	2.8x	9.2x
China Merchants Energy	$12.7B	3.4x	8.8x
China Merchants Port Group	$11.8B	5.0x	6.3x
Nakilat	$11.8B	11.2x	14.3x
Fincantieri	$11.0B	1.0x	14.9x
China Merchants Port	$10.5B	6.5x	11.3x
Ningbo Zhoushan Port	$10.5B	n/a	n/a
Abu Dhabi Ports	$10.5B	2.0x	8.0x
National Shipping Company	$10.1B	n/a	n/a
Evergreen Marine Corp.	$10.1B	0.8x	2.3x
MISC	$9.9B	3.1x	8.3x
SITC International	$9.1B	2.8x	7.0x
Kawasaki Kisen Kaisha	$8.6B	1.3x	8.6x
CMB.Tech	$8.2B	5.6x	10.3x
HMM	$7.8B	1.0x	4.0x
JSW Infrastructure	$7.4B	13.1x	26.5x
Qingdao Port International	$6.2B	2.3x	5.5x
Kirby Corporation	$6.0B	1.8x	8.0x
Liaoning Port Group	$6.0B	n/a	n/a
ZIM Integrated Shipping	$5.8B	0.8x	2.4x
OOIL Group	$5.2B	0.5x	2.2x
Wan Hai Lines	$5.2B	1.1x	2.8x
Golar LNG	$5.1B	13.6x	20.1x
Yinson	$5.0B	4.3x	8.1x
Wallenius Wilhelmsen	$5.0B	0.9x	2.7x
Stolt-Nielsen	$4.6B	1.6x	5.9x
Westports Holdings	$4.4B	7.5x	12.1x
Hafnia	$3.9B	3.6x	5.8x
FTAI Infrastructure	$3.9B	7.7x	14.7x
SFL Corporation	$3.6B	4.8x	8.3x
Matson	$3.6B	1.1x	5.8x
Capital Clean Energy	$3.5B	8.5x	10.6x
Milaha	$3.4B	n/a	n/a
Port of Tauranga	$3.4B	12.3x	24.7x
Hamburger Hafen	$3.3B	1.8x	n/a
DFDS	$3.3B	0.7x	5.3x
Star Bulk Carriers	$3.0B	3.3x	7.5x
Kalmar Corp.	$2.9B	1.4x	8.9x
Tidewater	$2.8B	2.1x	4.9x
TORM	$2.8B	2.9x	4.6x
International Seaways	$2.7B	3.3x	5.8x
CSSC Offshore & Marine	$2.7B	0.9x	42.9x
BW LPG	$2.7B	n/a	n/a
Dalrymple Bay Infr	$2.6B	5.5x	13.7x
Höegh Autoliners	$2.5B	1.9x	3.8x
Costamare	$2.5B	2.1x	4.0x
CSAV	$2.4B	n/a	-164.4x
Navios Maritime Partners	$2.3B	1.9x	3.3x
DHT Holdings	$2.2B	5.8x	7.8x
Wilh. Wilhelmsen Holding	$2.1B	1.7x	11.8x
Daehan Shipbuilding Co	$2.0B	n/a	n/a
Wilson Sons	$2.0B	4.0x	9.5x
Odfjell	$1.8B	2.0x	4.3x
Cool Co	$1.8B	5.4x	8.0x
Danaos	$1.7B	1.7x	2.4x
Dorian LPG	$1.6B	4.0x	7.0x
Okeanis Eco Tankers	$1.6B	5.8x	8.6x
Dampskibsselskabet Norden	$1.4B	0.5x	3.5x
Teekay Tankers	$1.4B	2.1x	4.3x
Global Ship Lease	$1.3B	1.8x	2.6x
Sociedad Matriz SAAM	$1.2B	n/a	n/a
Bonheur	$1.2B	1.0x	3.6x
KNOT Offshore Partners	$1.2B	3.4x	5.6x
Attica Hldgs	$1.1B	n/a	n/a
Nordic American Tankers	$1.1B	5.2x	9.6x
Luka Koper	$1.1B	n/a	n/a
Clarkson	$1.1B	1.3x	7.9x
Tallink Grupp	$1.1B	1.2x	7.1x
Himalaya Shipping	$1.0B	8.0x	10.6x
Exmar	$946M	n/a	n/a
Safe Bulkers	$889M	3.2x	6.1x
Grupo Empresas Navieras	$886M	n/a	n/a
MPC Container Ships	$873M	1.8x	2.9x
Solstad Offshore	$860M	3.0x	6.7x
Log-In Logistica	$852M	1.6x	6.7x
Genco Shipping & Trading	$758M	3.1x	7.4x
d'Amico Intl Shipping	$721M	2.2x	4.2x
EUROKAI	$696M	n/a	n/a
Klaveness Combination	$639M	3.6x	7.1x
Costamare Bulkers Hldgs	$555M	n/a	n/a
Viking Line	$542M	n/a	n/a
Tallinna Sadam	$534M	3.8x	8.1x
Diana Shipping	$532M	2.5x	n/a
Ardmore Shipping	$518M	2.2x	5.1x
Euroseas	$512M	2.2x	3.3x
Seacor Marine Hldgs	$480M	1.9x	17.3x
Seanergy Maritime Hldgs	$454M	3.0x	5.7x
Fisher (James) & Sons	$454M	0.8x	5.8x
Napier Port Holdings	$438M	4.9x	11.9x
Pangaea Logistics Solns	$388M	0.7x	5.1x
Puerto Ventanas	$360M	n/a	n/a
Thessaloniki Port	$346M	n/a	n/a
Rederiaktiebolaget	$310M	0.7x	4.1x
SRT Marine Systems	$305M	n/a	n/a
Socep	$282M	n/a	n/a
Taylor Maritime	$274M	n/a	n/a
Viking Supply Ships	$213M	n/a	n/a
StealthGas	$187M	1.1x	2.0x
Kestrel Group	$172M	n/a	n/a
South Port New Zealand	$153M	n/a	n/a
Veem	$148M	3.2x	23.8x
Bhagwan Marine	$140M	0.8x	4.1x
Golden Energy Offshore	$137M	n/a	n/a
Ernst Russ	$133M	0.7x	1.0x
EuroDry	$130M	2.5x	13.7x
Havila Shipping	$120M	n/a	n/a
Grupo TMM	$113M	n/a	n/a
SLOMAN NEPTUN Schiffahrts	$109M	n/a	n/a
Heidmar Maritime Holdings	$108M	2.9x	20.4x
Globus Maritime	$106M	2.7x	9.2x
Odessos Shiprepair Yard	$105M	n/a	n/a
Stainless Tankers	$101M	2.2x	4.5x
ACI	$99.2M	n/a	n/a
United Maritime	$95.3M	2.4x	7.2x
Jadroplov	$87.3M	n/a	n/a
Technical Olympic	$65.2M	n/a	n/a
Yang Ming Marine	$60.2M	0.0x	0.0x
Luka Ploce	$51.8M	n/a	n/a
Intercont (Cayman)	$45.6M	n/a	n/a
Icon Energy	$36.2M	3.9x	18.4x
Losinjska Plovidba	$24.0M	n/a	n/a
Euroholdings	$21.2M	n/a	n/a
Santierul Naval Orsova	$16.8M	n/a	n/a
ADS Maritime Holding	$13.8M	n/a	n/a
Castor Maritime	$13.4M	n/a	n/a
Ramlosa shipping	$10.6M	n/a	n/a
Bulgarian River Shipping	$6.6M	n/a	n/a
Erria	$5.4M	n/a	n/a
C3is	$3.4M	n/a	n/a
PTL Limited	$1.3M	n/a	n/a
HAV Group	-$6.5M	-0.1x	n/a
OceanPal	-$12.8M	n/a	n/a
Performance Shipping	-$28.6M	-0.4x	-0.5x
AMSC	-$32.1M	n/a	n/a