Switch theme
Sign up to access all valuation multiples
Danaos Corp is an international owner of containerships. It provides international seaborne transportation services by operating vessels in the containership sector of the shipping industry. The company's customers include, HMM, MSC, Yang Ming, Hapag Lloyd, ZIM, Maersk, COSCO, OOCL, ONE, PIL, Sealead, Niledutch, Samudera, OSC, and Arkas. Geographically, the company operates in Australia-Asia, Europe, and America, with maximum revenue from the Australia-Asia region. It has two reporting segments Container vessels and Drybulk vessels segment. It generates the majority of its revenue from Container vessels.
1998
1.9K+
LTM Revenue $1.0B
LTM EBITDA $730M
$1.7B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Danaos has a last 12-month revenue of $1.0B and a last 12-month EBITDA of $730M.
In the most recent fiscal year, Danaos achieved revenue of $1.0B and an EBITDA of $675M.
Danaos expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Danaos valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $974M | $1.0B | XXX | XXX | XXX |
| Gross Profit | $665M | $641M | XXX | XXX | XXX |
| Gross Margin | 68% | 63% | XXX | XXX | XXX |
| EBITDA | $705M | $675M | XXX | XXX | XXX |
| EBITDA Margin | 72% | 67% | XXX | XXX | XXX |
| Net Profit | $559M | $576M | XXX | XXX | XXX |
| Net Margin | 57% | 57% | XXX | XXX | XXX |
| Net Debt | $162M | $132M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Danaos's stock price is $77.
Danaos has current market cap of $1.4B, and EV of $1.7B.
See Danaos trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.7B | $1.4B | XXX | XXX | XXX | XXX | $27.73 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Danaos has market cap of $1.4B and EV of $1.7B.
Danaos's trades at 1.6x LTM EV/Revenue multiple, and 2.3x LTM EBITDA.
Analysts estimate Danaos's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Danaos and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.7B | XXX | XXX | XXX |
| EV/Revenue | 1.6x | XXX | XXX | XXX |
| EV/EBITDA | 2.5x | XXX | XXX | XXX |
| P/E | 2.9x | XXX | XXX | XXX |
| P/E/Growth | -3.2x | XXX | XXX | XXX |
| EV/FCF | -44.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpDanaos's NTM/LTM revenue growth is -1%
Danaos's revenue per employee for the last fiscal year averaged $0.5M, while opex per employee averaged $44K for the same period.
Over next 12 months, Danaos's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Danaos's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Danaos and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 67% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -4% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 66% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.5M | XXX | XXX | XXX | XXX |
| Opex per Employee | $44K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 5% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 8% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Adnoc Logistics | XXX | XXX | XXX | XXX | XXX | XXX |
| Abu Dhabi Ports | XXX | XXX | XXX | XXX | XXX | XXX |
| Veem | XXX | XXX | XXX | XXX | XXX | XXX |
| Adani Ports and SEZ | XXX | XXX | XXX | XXX | XXX | XXX |
| JSW Infrastructure | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Danaos acquired XXX companies to date.
Last acquisition by Danaos was XXXXXXXX, XXXXX XXXXX XXXXXX . Danaos acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Danaos founded? | Danaos was founded in 1998. |
| Where is Danaos headquartered? | Danaos is headquartered in United States of America. |
| How many employees does Danaos have? | As of today, Danaos has 1.9K+ employees. |
| Who is the CEO of Danaos? | Danaos's CEO is Dr. John Coustas,PhD. |
| Is Danaos publicy listed? | Yes, Danaos is a public company listed on NYS. |
| What is the stock symbol of Danaos? | Danaos trades under DAC ticker. |
| When did Danaos go public? | Danaos went public in 2006. |
| Who are competitors of Danaos? | Similar companies to Danaos include e.g. Adnoc Logistics, Abu Dhabi Ports, Veem, Adani Ports and SEZ. |
| What is the current market cap of Danaos? | Danaos's current market cap is $1.4B |
| What is the current revenue of Danaos? | Danaos's last 12-month revenue is $1.0B. |
| What is the current EBITDA of Danaos? | Danaos's last 12-month EBITDA is $730M. |
| What is the current EV/Revenue multiple of Danaos? | Current revenue multiple of Danaos is 1.6x. |
| What is the current EV/EBITDA multiple of Danaos? | Current EBITDA multiple of Danaos is 2.3x. |
| What is the current revenue growth of Danaos? | Danaos revenue growth between 2023 and 2024 was 4%. |
| Is Danaos profitable? | Yes, Danaos is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
