Previous Close | $89.19 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Danaos Corporation operates as a leading international owner of containerships, leasing its vessels to major liner companies under long-term charters. The company specializes in mid-sized and larger vessels, serving global trade routes with a focus on stability and predictable cash flows. Danaos’ revenue model is anchored in multi-year contracts, mitigating spot market volatility and ensuring steady income. The company’s fleet modernization and fuel-efficient designs enhance its competitive edge in a capital-intensive industry. Danaos maintains a strong market position by prioritizing long-term partnerships with top-tier operators, ensuring high utilization rates and reliable returns. Its disciplined approach to fleet management and charter renewals positions it as a low-risk player in the cyclical shipping sector. The company’s strategic focus on larger vessels aligns with industry trends favoring economies of scale and environmental compliance, reinforcing its resilience amid regulatory and demand shifts.
Danaos reported revenue of $1.01 billion for FY 2024, with net income of $505.1 million, reflecting robust profitability. Diluted EPS stood at $26.05, underscoring strong earnings generation. Operating cash flow reached $621.8 million, while capital expenditures totaled $659.3 million, indicative of ongoing fleet investments. The company’s high operating margins demonstrate efficient cost management and the benefits of long-term charters.
Danaos’ earnings power is supported by its contracted revenue streams and low leverage, with net income margins nearing 50%. The company’s capital efficiency is evident in its ability to generate substantial cash flows relative to its asset base. Its disciplined capital allocation, including vessel acquisitions and debt reduction, enhances returns on invested capital.
Danaos maintains a solid balance sheet, with $453.4 million in cash and equivalents and total debt of $734.8 million. The company’s conservative leverage profile and strong liquidity position provide flexibility for growth and shareholder returns. Its debt-to-equity ratio remains manageable, reflecting prudent financial management.
Danaos has demonstrated consistent growth through fleet expansion and charter renewals. The company paid a dividend of $3.25 per share in FY 2024, reflecting its commitment to returning capital to shareholders. Its growth strategy balances reinvestment with disciplined capital returns, supported by stable cash flows.
Danaos trades at a premium to peers, reflecting its strong earnings visibility and low-risk profile. Market expectations are anchored in its contracted revenue backlog and efficient fleet management. The company’s valuation multiples align with its stable cash flow generation and growth potential.
Danaos’ strategic advantages include its modern fleet, long-term charters, and strong industry relationships. The outlook remains positive, with demand for containerships supported by global trade growth. The company’s focus on sustainability and operational efficiency positions it well for long-term success.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |