Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Danaos Corp
Bear Case (25th pct.)
108.2% vs price
Base Case (Median)
119.8% vs price
Bull Case (75th pct.)
122.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $361.86 | 124.5% | High (40%) |
| PE Comparable | $519.25 | 222.1% | Medium (25%) |
| Growth Trajectory DCF | $260.63 | 61.7% | Medium (20%) |
| Graham Number | $354.32 | 119.8% | High (80%) |
| EV/EBITDA | $354.98 | 120.2% | Medium (20%) |
| EV/FCF | $347.62 | 115.7% | Medium (20%) |
| Earnings Power Value | $323.61 | 100.8% | High (70%) |
Based on 7 out of 7 methods, DAC appears undervalued at the current price of $161.19. The base case fair value of $354.32 implies 119.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.