Danaos Corporation (DAC)
Last Price$80.40.5%
Market Cap$1,550.1M
DAC Rating
DAC Quality rating performance
DAC Intrinsic Value
Key Highlights:
As of Mar 11, 2025 DAC Relative Value is $160.4, which is undervalued by 99.6%, compared to current share price of $80.4.
As of Mar 11, 2025 DAC DCF Value is $170.3, which is undervalued by 111.8%, compared to current share price of $80.4.
DAC Share Price History
1W 3.8%
1M (3.5%)
6M 4.6%
YTD 13.3%
1Y 18.6%
3Y (3.8%)
5Y 1,982.1%
10Y 10.0%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!
DAC Stock Metrics
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$1,550.1M
$1,770.7M
$1,009.6M
($43.4M)
Shares Outstanding
19M
Employees
1,875
Growth (CAGR)
17.7%
21.6%
26.96%
8.49%
Profitability
65.2%
52.9%
50.0%
61.0%
(4.3%)
(8.6%)
Intrinsic Value
$164.9 (105.2% undervalued)
$169.4
$160.5
$156.7
$346.6
(100.0%)
294.0%
Return on Capital
Financial Health
$220.5M
(5.1x)
19.7x
21.5%
Dividends
N/A
4.1%
(144.7%)
Feb 24, 2025
Earnings
Aug 04, 2025
BEAT by 6.3%
BEAT by 5.9%
4 Beat & 6 Miss
DAC Stock Financials
DAC Income Statement Metrics
Annual
Quarterly
LTM
DAC Cash Flow Statement Metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$621.8M +8.0% YoY
Capital Expenditure (CAPEX)
($659.3M) +148.1% YoY
Free Cash Flow (FCF)
($37.6M) N/A YoY
DAC Income Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$1,014.1M 4.2% YoY
Cost of revenue
$398.2M 20.7% YoY
Pre-tax income
$505.1M (12.4%) YoY
49.8% margin
DAC Balance Sheet Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$4,343.7M
Current assets ($671.0M, 15.4% of total)
$514.2M (11.8%)
$92.5M (2.1%)
Other current assets
$64.2M (1.5%)
Non-current assets ($3,672.7M, 84.6% of total)
$0.0 (0.0%)
$3,556.1M (81.9%)
$0.0 (0.0%)
Other non-current assets
$116.5M (2.7%)
Financial position
$220.5M
Cash & Short-term
Investments
Total Debt
DAC Stock Ratios
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
DAC Earnings Surprises
Crunching data... Almost there!
DAC Dividends
DAC Dividend Yield
Crunching data... Almost there!
DAC Dividend Per Share
3Y
10Y
30Y
Annual
Quarterly
LTM
Competing with DAC
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Quality rating | Intrinsic value | 1Y Return | Revenue | Free Cash Flow | Revenue growth | FCF margin | Gross margin | ROIC | Total Debt to Equity |
$1,550.1M | 6.0 | $164.9 105.2% undervalued | 18.6% | $1,009.6M | ($43.4M) | 4.2% | (4.3%) | 65.2% | 14.7% | 21.5% | |
$5,570.3M | 5.2 | $52.1 45.9% overvalued | 11.4% | $3,265.9M | ($84.2M) | 5.6% | (2.6%) | 27.2% | 6.0% | 31.6% | |
$4,360.3M | 7.1 | $202.3 54.3% undervalued | 22.1% | $3,421.8M | $492.3M | 10.6% | 14.4% | 25.0% | 14.9% | 28.2% | |
$2,455.6M | 8.1 | $33.4 64.4% undervalued | 126.7% | $6,259.8M | $2,941.6M | 21.3% | 47.0% | 32.7% | 26.3% | N/A | |
$1,828.5M | 7.0 | $815.7 5,066.2% undervalued | (27.3%) | $1,265.5M | $398.4M | 33.3% | 31.5% | 34.3% | 10.9% | 51.2% | |
$1,553.2M | 7.4 | $2.7 64.8% overvalued | (35.8%) | $1,011.7M | $305.4M | 14.8% | 30.2% | 36.4% | 11.3% | 72.9% | |
$1,205.2M | 5.9 | $550.3 5,316.2% undervalued | (6.2%) | $2,071.5M | $336.7M | 37.1% | 16.3% | 26.3% | 11.9% | 82.6% | |
$1,180.8M | 6.5 | $47.0 21.9% undervalued | (13.4%) | $1,328.8M | ($258.2M) | (1.6%) | (19.4%) | 65.7% | 11.1% | 68.9% | |
$1,118.7M | 6.0 | $3.1 63.4% overvalued | (30.6%) | $882.8M | ($232.5M) | 19.2% | (26.3%) | 37.6% | 8.6% | 247.7% | |
$964.9M | 6.9 | $11.4 35.1% overvalued | 27.3% | $393.2M | $191.4M | 22.4% | 48.7% | 51.8% | 4.8% | 209.6% | |
$818.4M | 7.7 | $51.9 121.9% undervalued | 26.5% | $706.0M | $398.6M | 9.3% | 56.5% | 56.2% | 21.5% | 49.1% |
FAQ
What is Danaos Corporation (DAC) stock rating?
As of today, Danaos Corporation has a stock rating of 6 (out of 10), which is considered Good.
is Danaos Corporation (DAC) a good stock to buy?
As of today, Danaos Corporation has a Good stock rating, which is 105.2% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 3.2%.