🚀 VC round data is live in beta, check it out!
Danaos Valuation Multiples
Discover revenue and EBITDA valuation multiples for Danaos and similar public comparables like Costamare, Navios Maritime Partners, Okeanis Eco Tankers, Stolt-Nielsen and more.
Danaos Overview
About Danaos
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.
Founded
1998
HQ
Employees
1.9K
Website
Sectors
Financials (LTM)
EV
$2B
Danaos Financials
Danaos reported last 12-month revenue of $1B and EBITDA of $718M.
In the same LTM period, Danaos generated $718M in EBITDA and $480M in net income.
Revenue (LTM)
Danaos P&L
In the most recent fiscal year, Danaos reported revenue of $1B and EBITDA of $719M.
Danaos expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $1B | XXX | $1B | XXX | XXX | XXX |
| Gross Profit | — | XXX | $607M | XXX | XXX | XXX |
| Gross Margin | — | XXX | 58% | XXX | XXX | XXX |
| EBITDA | $718M | XXX | $719M | XXX | XXX | XXX |
| EBITDA Margin | 69% | XXX | 69% | XXX | XXX | XXX |
| EBIT Margin | 47% | XXX | 48% | XXX | XXX | XXX |
| Net Profit | $480M | XXX | $495M | XXX | XXX | XXX |
| Net Margin | 46% | XXX | 47% | XXX | XXX | XXX |
| Net Debt | — | — | $118M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Danaos Stock Performance
Danaos has current market cap of $2B, and enterprise value of $2B.
Market Cap Evolution
Danaos' stock price is $118.28.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2B | $2B | 0.0% | XXX | XXX | XXX | $27.01 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialDanaos Valuation Multiples
Danaos trades at 2.1x EV/Revenue multiple, and 3.1x EV/EBITDA.
EV / Revenue (LTM)
Danaos Financial Valuation Multiples
As of April 2, 2026, Danaos has market cap of $2B and EV of $2B.
Equity research analysts estimate Danaos' 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Danaos has a P/E ratio of 4.5x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $2B | XXX | $2B | XXX | XXX | XXX |
| EV (current) | $2B | XXX | $2B | XXX | XXX | XXX |
| EV/Revenue | 2.1x | XXX | 2.1x | XXX | XXX | XXX |
| EV/EBITDA | 3.1x | XXX | 3.1x | XXX | XXX | XXX |
| EV/EBIT | 4.5x | XXX | 4.4x | XXX | XXX | XXX |
| EV/Gross Profit | — | XXX | 3.6x | XXX | XXX | XXX |
| P/E | 4.5x | XXX | 4.4x | XXX | XXX | XXX |
| EV/FCF | 8.1x | XXX | 6.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Danaos Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
Danaos Margins & Growth Rates
Danaos' revenue in the last 12 month declined by (0%).
Danaos' revenue per employee in the last FY averaged $0.6M, while opex per employee averaged $0.1M for the same period.
Danaos' rule of 40 is 69% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Danaos' rule of X is 70% (created by Bessemer, rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
Danaos Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | (0%) | XXX | 1% | XXX | XXX | XXX |
| EBITDA Margin | 69% | XXX | 69% | XXX | XXX | XXX |
| EBITDA Growth | (4%) | XXX | (0%) | XXX | XXX | XXX |
| Rule of 40 | — | XXX | 69% | XXX | XXX | XXX |
| Bessemer Rule of X | — | XXX | 70% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $0.6M | XXX | XXX | XXX |
| Opex per Employee | — | XXX | $0.1M | XXX | XXX | XXX |
| G&A Expenses to Revenue | — | XXX | 6% | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 10% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Danaos Public Comps
See public comps and valuation multiples for other Marine Transportation comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Costamare | XXX | XXX | XXX | XXX | XXX | XXX |
| Navios Maritime Partners | XXX | XXX | XXX | XXX | XXX | XXX |
| Okeanis Eco Tankers | XXX | XXX | XXX | XXX | XXX | XXX |
| Stolt-Nielsen | XXX | XXX | XXX | XXX | XXX | XXX |
| Hamburger Hafen | 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 M&A Activity
Danaos acquired XXX companies to date.
Last acquisition by Danaos was on XXXXXXXX, XXXXX. Danaos acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Danaos
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialDanaos Investment Activity
Danaos invested in XXX companies to date.
Danaos made its latest investment on XXXXXXXX, XXXXX. Danaos invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Danaos
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout Danaos
| When was Danaos founded? | Danaos was founded in 1998. |
| Where is Danaos headquartered? | Danaos is headquartered in Australia. |
| How many employees does Danaos have? | As of today, Danaos has over 1K employees. |
| Who is the CEO of Danaos? | Danaos' CEO is John Coustas. |
| Is Danaos publicly listed? | Yes, Danaos is a public company listed on NYSE. |
| 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? | Danaos main competitors are Costamare, Navios Maritime Partners, Okeanis Eco Tankers, Stolt-Nielsen. |
| What is the current market cap of Danaos? | Danaos' current market cap is $2B. |
| What is the current revenue of Danaos? | Danaos' last 12 months revenue is $1B. |
| What is the current revenue growth of Danaos? | Danaos revenue growth (NTM/LTM) is (0%). |
| What is the current EV/Revenue multiple of Danaos? | Current revenue multiple of Danaos is 2.1x. |
| Is Danaos profitable? | Yes, Danaos is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Danaos? | Danaos' last 12 months EBITDA is $718M. |
| What is Danaos' EBITDA margin? | Danaos' last 12 months EBITDA margin is 69%. |
| What is the current EV/EBITDA multiple of Danaos? | Current EBITDA multiple of Danaos is 3.1x. |
| What is the current FCF of Danaos? | Danaos' last 12 months FCF is $271M. |
| What is Danaos' FCF margin? | Danaos' last 12 months FCF margin is 26%. |
| What is the current EV/FCF multiple of Danaos? | Current FCF multiple of Danaos is 8.1x. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.