NYSE
DAC
Last Price
US $123.18
KEY FIGURES
MKT CAP
$2.2B
EPS
TTM
$28.55
PEG
TTM
N/M
P/E
TTM
4.33x
P/S
TTM
2.15x
YIELD
2.89%
GROWTH
Revenue Y/Y
17.70%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $123.18
149.88%
Default assumptions
EBITDA Multiple
Fair Value
Market $123.18
128.45%
Default assumptions
Valuation
Financial
Performance
Financial stability - Cash flow debt coverage.
Danaos Corporation cash flow to debt ratio of 53.59% indicates that the company generates enough cash to cover its debts. This level indicates strong financial health.
Financial stability - Healthy cash flow growth.
Danaos Corporation's free cash flow has increased -957.32% from $-37.59M last year to $322.29M, signaling increasing performance
Financial stability - Healthy debt to equity ratio.
Danaos Corporation's debt to equity ratio is 0.26, which means that the company's assets are healthy financed, signaling financial stability. READ MORE: A ratio under 0.60 means the company finances its assets with own equity, signaling financial stability and good management.
Financial risk - Healthy debt to equity ratio development.
Danaos Corporation's debt has increased relative to shareholder equity from 0.21 last year to 0.26 today, signaling weakened financials
Financial stability - Net debt/EBITDA.
Danaos Corporation has a net debt to EBITDA ratio of 0.16x, which is below the 3.00x threshold, indicating healthy leverage and financial stability
Financial stability - ICR.
Danaos Corporation's interest coverage ratio of 10.43 indicates that earnings with good margin can cover interest payments on company debt
Financial stability - Profit margin growth.
Danaos Corporation's profit margin has increased (0.10%) in the last year from 49.80% to 49.85%, signaling increasing performance
Financial stability - Short term assets vs short term liabilities.
Danaos Corporation's short-term assets of $1.32G exceed its short-term liabilities of $401.68M
Increasing performance - ROA.
Danaos Corporation's return on assets of 10.18% is higher than the 5.00% threshold, indicating efficient asset utilization
Decreasing performance - Absolute return on equity.
Danaos Corporation's return on equity of 13.85%, is lower than 15.00%, indicating bad performance
Increasing performance - Earnings quality.
Danaos Corporation's operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Increasing performance - Earnings stability.
Danaos Corporation had positive net income in 5.00 out of 5 years, indicating stable and consistent earnings
Increasing performance - Free cash flow.
Danaos Corporation has positive free cash flow, indicating the company generates cash after capital expenditures
Increasing performance - FCF yield.
Danaos Corporation has a free cash flow yield of 14.39%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Decreasing performance - Healthy earnings growth.
Danaos Corporation's yearly earnings has decreased -2.07% since last year from $505.07M to $494.61M, signaling decreasing performance
Increasing performance - Healthy revenue growth.
Danaos Corporation's yearly revenue has increased 2.80% since last year from $1.01G to $1.04G, signaling increasing performance
Increasing performance - ROIC.
ROIC 10.09% (Source: FMP key-metrics). At or above the 10% threshold. Score: 2 of 2. The company is generating returns above the upper end of the typical US weighted-average cost of capital range under this definition of invested capital.
Increasing performance - 3-year revenue CAGR.
Danaos Corporation's 3-year revenue CAGR of 1.62% is positive, indicating growing revenue over the past 3 years
Increasing performance - Revenue consistency.
Danaos Corporation had revenue growth in 4.00 out of 5 years, indicating consistent revenue performance
Increasing performance - ROE consistency.
Danaos Corporation had positive ROE in 5.00 out of 5 years, indicating consistent and reliable returns on equity
Undervalued - DCF valuation.
Danaos Corporation is undervalued relative to its fair value price of 307.80 based on Discounted Cash Flow model
Undervalued - Earnings yield.
Danaos Corporation has an earnings yield of 23.21%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
Undervalued - EBITDA valuation.
Danaos Corporation is undervalued relative to its fair value price of 281.41 based on EBITDA multiple model
Undervalued - EV/EBITDA.
Danaos Corporation has an EV/EBITDA ratio of 3.11x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Undervalued - PEG ratio value.
Danaos Corporation has a PEG-ratio under 1 which is considered undervalued
Undervalued - P/B ratio.
Danaos Corporation has a price-to-book ratio of 0.57x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Undervalued - P/S ratio.
Danaos Corporation has a price-to-sales ratio of 2.15x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
13.85%
Return on equity
ROIC: 10.09%
Valuation History
4.3X
Price to Earnings
EV/EBITDA: 3.1X
Cash flow
Profit margin
19.39%
(FY vs FY)
Cash flow Y/Y
27.67%
(FY vs FY)
Base valuations use default assumptions. Customize in the Valuator.