investorscraft@gmail.com

Intrinsic Value of Danaos Corporation (DAC)

Previous Close$89.19
Intrinsic Value
Upside potential
Previous Close
$89.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount