Exmar - Public Comps and Valuation Multiples

Exmar Overview

About Exmar

Exmar NV is a liquefied natural gas (LNG) and liquefied petroleum gas (LPG) carrier. It provides industrial marine and energy logistical solutions for transport, regasification and liquefaction within the oil and gas industry. The company has three reportable segments: Shipping, Infrastructure, and Supporting services. The activities in the shipping segment include the transportation of liquefied gas products such as Liquid Petroleum Gas, anhydrous ammonia and petrochemical gases; The infrastructure segment includes LNG infrastructure and Offshore and the segment supporting services include the specialized supporting services such as ship management services and travel agency services. Majority of the revenue is generated from Shipping segment.

Founded

2003

HQ

Employees

1.9K+

Website

exmar.com

Sectors

Energy Services
Marine Transportation

Financials

LTM Revenue n/a

LTM EBITDA n/a

EV

$750M

Valuation Multiples

Multiples.vc

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Exmar Financials

Exmar has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.

In the most recent fiscal year, Exmar achieved revenue of $523M and an EBITDA of $130M.

Exmar expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Exmar valuation multiples based on analyst estimates

Exmar P&L

	FY 2023	FY 2024	FY 2025	LTM	NTM
Revenue	$167M	$523M	XXX	XXX	XXX
Gross Profit	$52.9M	$33.2M	XXX	XXX	XXX
Gross Margin	32%	6%	XXX	XXX	XXX
EBITDA	$405M	$130M	XXX	XXX	XXX
EBITDA Margin	242%	25%	XXX	XXX	XXX
Net Profit	$12.5M	$344M	XXX	XXX	XXX
Net Margin	7%	66%	XXX	XXX	XXX
Net Debt	$373M	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

Exmar Stock Performance

As of April 15, 2025, Exmar's stock price is EUR 11 (or $12).

Exmar has current market cap of EUR 662M (or $711M), and EV of EUR 699M (or $750M).

See Exmar trading valuation data

Exmar Stock Data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$750M	$711M	XXX	XXX	XXX	XXX	n/a

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Exmar Valuation Multiples

As of April 15, 2025, Exmar has market cap of $711M and EV of $750M.

Exmar's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.

Analysts estimate Exmar's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See valuation multiples for Exmar and 10K+ public comps

Exmar Financial Valuation Multiples

	FY 2024	FY 2025E	FY 2026E	FY 2027E
EV	$750M	XXX	XXX	XXX
EV/Revenue	1.4x	XXX	XXX	XXX
EV/EBITDA	5.8x	XXX	XXX	XXX
P/E	9.2x	XXX	XXX	XXX
P/E/Growth	n/a	XXX	XXX	XXX
EV/FCF	15.4x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Exmar Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Exmar Valuation Multiples

Exmar's NTM/LTM revenue growth is n/a

Exmar's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $46K for the same period.

Over next 12 months, Exmar'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 Exmar's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See operational valuation multiples for Exmar and other 10K+ public comps

Exmar Operational Valuation Multiples

	FY 2024	NTM	FY 2025E	FY 2026E	FY 2027E
Revenue Growth	213%	XXX	XXX	XXX	XXX
EBITDA Margin	25%	XXX	XXX	XXX	XXX
EBITDA Growth	-68%	XXX	XXX	XXX	XXX
Rule of 40 (SaaS-only)	n/a	XXX	XXX	XXX	XXX
Revenue per Employee	$0.3M	XXX	XXX	XXX	XXX
Opex per Employee	$46K	XXX	XXX	XXX	XXX
S&M Expenses to Revenue	0%	XXX	XXX	XXX	XXX
G&A Expenses to Revenue	8%	XXX	XXX	XXX	XXX
R&D Expenses to Revenue	n/a	XXX	XXX	XXX	XXX
Opex to Revenue	17%	XXX	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry