Intrinsic Value of S&P & Nasdaq Contact Us

Danaos Corporation DAC NYSE

NYSE • Industrials • Marine Shipping • GR • USD

SharesGrow Score
70/100
5/7 Pass
SharesGrow Intrinsic Value
$470.14
+297%
Analyst Price Target
$105.00
-11.3%
SharesGrow 7-Criteria Score All 7 criteria scored · valuation-related highlighted on this page

Danaos Corporation (DAC) trades at a trailing P/E of 4.3, forward P/E of 4.7. Trailing earnings yield is 23.02%, forward earnings yield 21.23%. PEG 1.61. Graham Number is $354.57.

Criteria proven by this page:

  • VALUE (69/100, Pass) — P/E is below market average (4.3); earnings yield beats bond yields (23.02%).
  • PEG Ratio 1.61 — between 1.0–2.0 indicates moderate valuation relative to growth.
  • Trailing Earnings Yield 23.02% — exceeds typical bond yields (~4.3%), making equity attractive vs fixed income.
  • Analyst consensus target $105.00 (-11.3% downside) — slight downside risk — the market may be ahead of analyst expectations.

Overall SharesGrow Score: 70/100 with 5/7 criteria passed.

SharesGrow 7-Criteria Score
70/100
SG Score
View full scorecard →
VALUE
69/100
Price-to-Earnings & upside
Proven by this page
FUTURE
16/100
Analyst consensus
→ Forecast
PAST
100/100
→ Income
HEALTH
100/100
Debt-to-Equity & liquidity
→ Health
MOAT
74/100
→ Income
GROWTH
30/100
→ Income
INCOME
100/100
→ Income

Valuation Snapshot — DAC

Valuation Multiples
P/E (TTM)4.3
Forward P/E4.7
PEG Ratio1.61
Forward PEGN/A
P/B Ratio0.57
P/S Ratio2.05
EV/EBITDA3.1
Per Share Data
EPS (TTM)$26.98
Forward EPS (Est.)$25.15
Book Value / Share$207.07
Revenue / Share$56.87
FCF / Share$18.58
Yields & Fair Value
Earnings Yield23.02%
Forward Earnings Yield21.23%
Dividend Yield2.99%
Graham Number$354.57
SharesGrow IV$470.14 (+297%)
Analyst Target$105.00 (-11.3%)

Historical Valuation

Year P/E (TTM) PEG Ratio P/B Ratio P/S Ratio Dividend Yield
2016 -0.8 0.00 0.60 0.58 -
2017 1.9 -0.02 0.29 0.35 -
2018 -3.4 0.03 0.16 0.24 -
2019 2.5 -0.01 0.16 0.33 -
2020 3.3 0.34 0.49 1.10 -
2021 1.4 0.00 0.73 2.20 2.03%
2022 1.9 -0.04 0.42 1.09 5.70%
2023 2.6 0.41 0.49 1.51 4.12%
2024 3.1 -0.31 0.45 1.53 4.06%
2025 3.5 1.35 0.46 1.67 3.66%

EPS: Actual vs Estimates

P/E Ratio & Earnings Yield

Earnings Per Share (EPS) History

Year EPS (Diluted) Revenue Net Income Net Margin
2016 $-46.69 $498.33M $-366.2M -73.5%
2017 $10.70 $451.73M $83.91M 18.6%
2018 $-3.10 $458.73M $-32.94M -7.2%
2019 $3.52 $447.24M $57.03M 12.8%
2020 $3.91 $461.59M $93.15M 20.2%
2021 $51.15 $689.51M $1.05B 152.7%
2022 $27.28 $993.34M $559.21M 56.3%
2023 $28.95 $973.58M $576.3M 59.2%
2024 $26.05 $1.01B $505.07M 49.8%
2025 $26.76 $1.04B $494.61M 47.4%

Analyst Estimates

Year EPS (Avg) EPS Range Revenue (Avg) Revenue Range Analysts
2026 $25.15 $23.96 – $26.34 $1.05B $1.01B – $1.09B 1
2027 $21.70 $20.67 – $22.73 $1.01B $938.53M – $1.09B 1
2028 $13.00 $12.38 – $13.62 $892M $859.46M – $924.54M 1
2029 $13.70 $13.05 – $14.35 $887M $854.65M – $919.35M 1
2030 $12.10 $11.53 – $12.67 $823M $792.98M – $853.02M 1
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message