Last Price$80.40.5%
Market Cap$1,550.1M
LTM NOPAT
$533.8M
NOPAT margin
52.9%
5Y avg: 47.0%
EPV as % of EV
294.0%
Market-Implied Value of Growth,
MIVoG as % of EV
(194.0%)
Discount rate
10.5%
Stock quality
6/10
Good
DAC Earnings Power Value Model
| (USD M) | Mar'20 | Jun'20 | Sep'20 | Dec'20 | Mar'21 | Jun'21 | Sep'21 | Dec'21 | Mar'22 | Jun'22 | Sep'22 | Dec'22 | Mar'23 | Jun'23 | Sep'23 | Dec'23 | Mar'24 | Jun'24 | Sep'24 | Dec'24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM Revenue % growth | 440.5 (4.2%) | 445.1 (3.0%) | 452.2 (0.1%) | 461.6 3.2% | 487.5 10.7% | 517.1 16.2% | 594.1 31.4% | 689.5 49.4% | 787.3 61.5% | 891.8 72.4% | 955.9 60.9% | 993.3 44.1% | 1,007.0 27.9% | 997.6 11.9% | 976.8 2.2% | 969.2 (2.4%) | 975.6 (3.1%) | 979.3 (1.8%) | 996.3 2.0% | 1,009.6 4.2% |
LTM NOPAT % growth | 79.9 N/A | 93.0 16.3% | 107.3 15.4% | 121.0 12.8% | 181.6 50.1% | 214.4 18.0% | 251.6 17.4% | 310.4 23.4% | 387.8 24.9% | 443.9 14.5% | 543.9 22.5% | 610.5 12.2% | 645.9 5.8% | 627.3 (2.9%) | 607.4 (3.2%) | 573.1 (5.6%) | 558.6 (2.5%) | 549.2 (1.7%) | 536.8 (2.3%) | 533.8 (0.6%) |
Discount rate | 1.1% | 1.0% | 1.6% | 3.2% | 5.2% | 5.9% | 7.0% | 6.4% | 8.1% | 7.3% | 8.0% | 8.3% | 10.2% | 10.6% | 11.5% | 11.1% | 11.4% | 11.7% | 10.6% | 10.5% |
| Earnings Power Value (EPV) | 6,956.4 | 9,136.6 | 6,630.4 | 3,733.6 | 3,468.5 | 3,603.5 | 3,601.7 | 4,824.2 | 4,773.2 | 6,100.8 | 6,763.8 | 7,375.6 | 6,303.1 | 5,905.5 | 5,282.4 | 5,144.1 | 4,906.2 | 4,682.7 | 5,054.0 | 5,066.5 |
Enterprise Value (EV) | 1,489.6 | 1,495.8 | 1,583.5 | 1,874.3 | 2,430.0 | 3,054.3 | 2,728.6 | 2,337.8 | 3,010.5 | 1,896.4 | 1,486.9 | 1,436.4 | 1,353.5 | 1,467.1 | 1,353.2 | 1,476.3 | 1,447.4 | 1,823.5 | 1,761.6 | 1,723.4 |
| Market-Implied Value of Growth (MIVoG) | (5,466.8) | (7,640.9) | (5,046.9) | (1,859.2) | (1,038.5) | (549.2) | (873.0) | (2,486.4) | (1,762.7) | (4,204.4) | (5,276.9) | (5,939.2) | (4,949.6) | (4,438.4) | (3,929.2) | (3,667.8) | (3,458.7) | (2,859.2) | (3,292.4) | (3,343.1) |
| EPV as % of EV | 467.0% | 610.8% | 418.7% | 199.2% | 142.7% | 118.0% | 132.0% | 206.4% | 158.6% | 321.7% | 454.9% | 513.5% | 465.7% | 402.5% | 390.4% | 348.5% | 339.0% | 256.8% | 286.9% | 294.0% |
| MIVoG as % of EV | (367.0%) | (510.8%) | (318.7%) | (99.2%) | (42.7%) | (18.0%) | (32.0%) | (106.4%) | (58.6%) | (221.7%) | (354.9%) | (413.5%) | (365.7%) | (302.5%) | (290.4%) | (248.5%) | (239.0%) | (156.8%) | (186.9%) | (194.0%) |
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
DAC NOPAT
Annual
Quarterly
LTM
DAC Earnings Power Value and Enterprise Value
Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV
DAC vs Peer Set: Earnings Power Value comparison
General
Earnings power value
Financial metrics
Company name
EPV as % of EV
MIVoG as % of EV
Revenue growth
EPS growth
Net income margin
Danaos CorporationDAC
294.0%
(194.0%)
4.2%
(9.8%)
49.8%
Median Peer Set
121.7%
(21.7%)
10.4%
(17.3%)
13.5%
ZIM Integrated Shipping Services Ltd.ZIM
570.6%
(470.6%)
(58.9%)
N/A
(52.2%)
SFL Corporation Ltd.SFL
254.4%
(154.4%)
11.0%
(35.9%)
11.3%
Costamare Inc.CMRE
203.6%
(103.6%)
37.9%
(17.3%)
15.4%
Star Bulk Carriers Corp.SBLK
173.9%
(73.9%)
33.3%
223.9%
24.1%
Matson, Inc.MATX
121.7%
(21.7%)
10.6%
67.9%
13.9%
Golden Ocean Group LimitedGOGL
118.3%
(18.3%)
(20.4%)
(75.7%)
12.7%
Navios Maritime Partners L.P.NMM
118.0%
(18.0%)
8.0%
(25.2%)
33.2%
Capital Product Partners L.P.CPLP
96.1%
3.9%
20.6%
(76.0%)
13.1%
Kirby CorporationKEX
51.3%
48.7%
5.6%
31.3%
8.8%
Global Ship Lease, Inc.GSL
N/A
N/A
10.3%
7.6%
45.7%
Explore more intrinsic value tools hub for DAC
Reverse DCF
Intrinsic Value
Peter Lynch Fair Value
Discount rate
Earnings growth model
Relative Value
DCF value calculator
Ben Graham Fair Value
Peter Lynch charts
Margin of safety
FAQ
What is Danaos Corporation Earnings Power Value?
As of Dec 31, 2024, Danaos Corporation's Earnings Power Value is approximately $5,066.5M.
What is Danaos Corporation EV (Enterprise Value)?
As of Dec 31, 2024, Danaos Corporation's Enterprise Value (EV) estimates at $1,723.4M.
What is Danaos Corporation NOPAT?
As of Dec 31, 2024, Danaos Corporation's Net operating profit after tax (NOPAT) is approximately $533.8M.