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 $726M
$1.8B
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 (LTM) of $1.0B and a last 12-month EBITDA of $726M.
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| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $1.0B | XXX | $1.0B | XXX | XXX | XXX |
| Gross Profit | $816M | XXX | $616M | XXX | XXX | XXX |
| Gross Margin | 81% | XXX | 61% | XXX | XXX | XXX |
| EBITDA | $726M | XXX | $675M | XXX | XXX | XXX |
| EBITDA Margin | 72% | XXX | 67% | XXX | XXX | XXX |
| EBIT | $535M | XXX | $533M | XXX | XXX | XXX |
| EBIT Margin | 53% | XXX | 53% | XXX | XXX | XXX |
| Net Profit | $520M | XXX | $505M | XXX | XXX | XXX |
| Net Margin | 52% | XXX | 50% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $281M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Danaos's stock price is $85.
Danaos has current market cap of $1.6B, and EV of $1.8B.
See Danaos trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.8B | $1.6B | XXX | XXX | XXX | XXX | $27.19 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Danaos has market cap of $1.6B and EV of $1.8B.
Danaos's trades at 1.8x EV/Revenue multiple, and 2.7x EV/EBITDA.
Equity research analysts estimate Danaos's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Danaos has a P/E ratio of 3.0x.
See valuation multiples for Danaos and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1.6B | XXX | $1.6B | XXX | XXX | XXX |
| EV (current) | $1.8B | XXX | $1.8B | XXX | XXX | XXX |
| EV/Revenue | 1.8x | XXX | 1.8x | XXX | XXX | XXX |
| EV/EBITDA | 2.5x | XXX | 2.7x | XXX | XXX | XXX |
| EV/EBIT | 3.4x | XXX | 3.4x | XXX | XXX | XXX |
| EV/Gross Profit | 2.2x | XXX | n/a | XXX | XXX | XXX |
| P/E | 3.0x | XXX | 3.1x | XXX | XXX | XXX |
| EV/FCF | 11.2x | XXX | -48.2x | 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.
Start Free TrialDanaos's last 12 month revenue growth is -1%
Danaos's revenue per employee in the last FY averaged $0.5M, while opex per employee averaged $44K for the same period.
Danaos's rule of 40 is 71% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Danaos's rule of X is 69% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Danaos and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | -1% | XXX | -1% | XXX | XXX | XXX |
| EBITDA Margin | 72% | XXX | 67% | XXX | XXX | XXX |
| EBITDA Growth | 1% | XXX | 2% | XXX | XXX | XXX |
| Rule of 40 | 71% | XXX | 65% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 69% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.5M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $44K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 8% | 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 |
| Attica Hldgs | XXX | XXX | XXX | XXX | XXX | XXX |
| Thessaloniki Port | 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.
Start Free Trial| 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, Attica Hldgs. |
| What is the current market cap of Danaos? | Danaos's current market cap is $1.6B |
| What is the current revenue of Danaos? | Danaos's last 12 months revenue is $1.0B. |
| What is the current revenue growth of Danaos? | Danaos revenue growth (NTM/LTM) is -1%. |
| What is the current EV/Revenue multiple of Danaos? | Current revenue multiple of Danaos is 1.8x. |
| Is Danaos profitable? | Yes, Danaos is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Danaos? | Danaos's last 12 months EBITDA is $726M. |
| What is Danaos's EBITDA margin? | Danaos's last 12 months EBITDA margin is 72%. |
| What is the current EV/EBITDA multiple of Danaos? | Current EBITDA multiple of Danaos is 2.5x. |
| What is the current FCF of Danaos? | Danaos's last 12 months FCF is $161M. |
| What is Danaos's FCF margin? | Danaos's last 12 months FCF margin is 16%. |
| What is the current EV/FCF multiple of Danaos? | Current FCF multiple of Danaos is 11.2x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
