Valuation AP Moller Maersk

Stocks

Market Closed - Nasdaq Copenhagen Other stock markets 08:50:00 12/06/2026 pm IST			5-day change	1st Jan Change
17,715.00 ^DKK	-4.11%		-0.56%	+21.00%

12/06	From corn fields to cargo ships, ethanol gains early traction as marine fuel	RE
11/06	Fearnley Securities Upgrades Mærsk to Hold, Boosts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	64,204	39,245	28,585	25,593	33,890	39,000	-	-
Change	-	-38.87%	-27.16%	-10.47%	32.42%	15.08%	-	-
Enterprise Value (EV) ¹	62,674	26,613	23,927	18,220	30,943	41,526	44,401	45,211
Change	-	-57.54%	-10.09%	-23.85%	69.83%	34.2%	6.92%	1.82%
P/E Ratio	3.81x	1.41x	7.93x	4.28x	13x	96.2x	-74.1x	-353x
PBR	1.5x	0.64x	0.56x	0.46x	0.63x	0.74x	0.75x	0.76x
PEG	-	0x	-0.1x	0.1x	-0.2x	-1.1x	0x	4.5x
Capitalization / Revenue	1.04x	0.48x	0.56x	0.46x	0.63x	0.73x	0.74x	0.71x
EV / Revenue	1.01x	0.33x	0.47x	0.33x	0.57x	0.77x	0.84x	0.82x
EV / EBITDA	2.61x	0.72x	2.49x	1.5x	3.25x	5.95x	7.34x	6.69x
EV / EBIT	3.19x	0.86x	6.08x	2.8x	8.84x	82.9x	-318x	278x
EV / FCF	3.29x	0.88x	3.99x	2.53x	13.9x	-18.2x	-12x	-13.3x
FCF Yield	30.4%	114%	25.1%	39.6%	7.21%	-5.5%	-8.36%	-7.5%
Dividend per Share ²	381	623	74	155	76	25.49	19.22	28.02
Rate of return	10.7%	27.8%	4.11%	9.36%	3.3%	0.93%	0.7%	1.02%
EPS ²	938	1,595	227	387	178	28.55	-37.03	-7.769
Distribution rate	40.6%	39.1%	32.6%	40.1%	42.7%	89.3%	-51.9%	-361%
Net sales ¹	61,787	81,529	51,065	55,482	53,988	53,710	52,952	54,995
EBITDA ¹	24,036	36,813	9,591	12,128	9,530	6,978	6,050	6,756
EBIT ¹	19,674	30,860	3,934	6,499	3,500	501.1	-139.8	162.8
Net income ¹	17,942	29,198	3,822	6,109	2,725	457.4	-504.4	262.9
Net Debt ¹	-1,530	-12,632	-4,658	-7,373	-2,947	2,526	5,401	6,211
Reference price ²	3,571.24	2,244.26	1,800.33	1,656.81	2,305.89	2,745.14	2,745.14	2,745.14
Nbr of stocks (in thousands)	18,715	17,649	16,007	15,746	14,697	14,458	-	-
Announcement Date	09/02/22	08/02/23	08/02/24	06/02/25	04/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AP MOLLER MAERSK	96.15x	0.77x	5.95x	0.93%	3.9TCr
COSCO SHIPPING HOLDINGS CO., LTD.	8.99x	0.63x	2.6x	5.22%	3.16TCr
HAPAG-LLOYD AG	-75.88x	1.28x	9.92x	1.79%	2.38TCr
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	11.3x	4.06x	7.91x	4.58%	1.86TCr
NIPPON YUSEN KABUSHIKI KAISHA	11.02x	1.29x	10.13x	4.03%	1.42TCr
HMM CO.,LTD	14.39x	0.76x	3.82x	2.96%	1.25TCr
ADNOC LOGISTICS & SERVICES PLC	12.4x	3.18x	9.42x	2.83%	1.24TCr
MITSUI O.S.K. LINES, LTD.	9.68x	2.17x	14.76x	3.47%	1.24TCr
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	10.92x	3.22x	9.17x	7.27%	1.19TCr
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	10.31x	0.54x	3.03x	4.82%	1.1TCr
Average	10.93x	1.79x	7.67x	3.79%	1.87TCr
Weighted average by Cap.	17.58x	1.57x	7.10x	3.42%