Danaos Corporation (DAC) Bundle
You're looking at Danaos Corporation (DAC) right now, trying to figure out if the container shipping giant can maintain its impressive financial stability amid global trade shifts. The quick answer is yes, they're defintely built for resilience, but the near-term picture is getting a little murky. For the third quarter of 2025, Danaos reported a solid Adjusted Net Income of $124.1 million, translating to an Adjusted Earnings Per Share (EPS) of $6.75, which, to be fair, was a slight miss against some analyst forecasts due to rising vessel operating costs. Still, the core strength is undeniable: their massive contracted revenue backlog sits at roughly $4.1 billion, essentially locking in cash flow for years, and their net debt is remarkably low at just $164.5 million, giving them a huge buffer. This combination of secured revenue and a clean balance sheet is the key to mapping out your next move, especially as they pivot toward eco-friendly vessels while the market remains robust.
Revenue Analysis
You need to know if Danaos Corporation (DAC) is still generating the kind of predictable cash flow that makes it a shipping sector standout. The quick answer is yes, but the growth is moderating. The company's financial health remains strong, anchored by a massive contracted revenue backlog of around $4.1 billion as of Q3 2025, which gives you clear visibility into future cash flows.
Looking at the last twelve months (LTM) ending September 30, 2025, Danaos Corporation reported total revenue of $1.03 billion, reflecting a respectable 2.90% year-over-year growth. This growth is defintely a testament to their long-term charter model, which provides stability even as spot rates fluctuate. The core of the business is leasing vessels-container ships and drybulk carriers-to major global liner companies on fixed-rate contracts, essentially turning their fleet into a predictable annuity stream.
Here's the quick math on where the money comes from, based on the Q2 2025 results. The business is overwhelmingly skewed toward the container segment, but the drybulk expansion is a key strategic move for diversification. This is a crucial detail for understanding the company's risk profile and future growth avenues, which you can read more about in their Mission Statement, Vision, & Core Values of Danaos Corporation (DAC).
| Business Segment (Q2 2025) | Revenue Amount | Contribution to Total Revenue |
|---|---|---|
| Container Vessels | $239.45 million | ~91.3% |
| Drybulk Vessels | $22.7 million | ~8.7% |
| Total Q2 2025 Revenue | $262.15 million | 100% |
The segment contribution shows a clear focus, but the drybulk segment is growing its impact. For instance, the drybulk segment's adjusted net income surged to $3.4 million in Q3 2025, a significant jump from just $0.1 million in Q3 2024.
The near-term revenue growth rate is modest, which is what you'd expect from a company focused on long-term contracts. Operating revenues for Q3 2025 were $260.7 million, an increase of only 1.8% compared to Q3 2024. The biggest factor driving the container vessel revenue increase was the addition of newbuilding containerships, which contributed $11.2 million in revenue. Plus, higher fleet utilization added another $0.8 million.
Still, you need to be a realist: this growth was partially offset. Lower charter rates between the two periods reduced revenue by $4.3 million. So, the net increase is a fight between fleet expansion and market pricing pressure. The strategy is clear: use new, eco-friendly vessels to secure long-term charters and maintain high contract coverage, which stood at full coverage for 2025 and substantial coverage for 2026.
Profitability Metrics
You're looking at Danaos Corporation (DAC) because you see a company with a massive, secured revenue backlog, and you want to know if that translates to real-world profitability. The short answer is yes, it defintely does. DAC operates with margins that are significantly higher than many of its peers, largely due to its long-term charter model (a bareboat or time charter, which is essentially leasing the ship out) that insulates it from the volatile spot market.
For the third quarter of 2025 (Q3 2025), Danaos Corporation reported total Operating Revenues of $260.7 million and a Net Income of $130.6 million. That's a powerful bottom line.
Gross, Operating, and Net Profit Margins
Danaos Corporation's profitability ratios for Q3 2025 show a business built on high-margin, predictable revenue streams. The company's financial structure-primarily chartering out vessels-means its cost of goods sold (COGS) is relatively low, leading to exceptional gross margins.
- Gross Profit Margin: This margin is a clear indicator of operational efficiency before administrative costs. For Q3 2025, Danaos Corporation's Gross Profit Margin was approximately 74.6% (calculated from Operating Revenues of $260.7 million and estimated direct operating costs of $66.2 million, which includes $13.9 million in Voyage Expenses and $52.3 million in Vessel Operating Expenses).
- Operating Profit Margin (Adjusted EBITDA Margin): This shows how much profit is left after all core operating expenses but before depreciation, interest, and taxes. The Adjusted EBITDA for Q3 2025 was $181.6 million, resulting in an Adjusted EBITDA Margin of roughly 69.7%. This is a very clean number.
- Net Profit Margin: The final takeaway for shareholders. The Q3 2025 Net Income of $130.6 million on $260.7 million in revenue translates to a Net Profit Margin of about 50.1%.
Comparison with Industry Averages
When you compare DAC's margins to the broader container shipping industry, the difference is stark. While the general ocean carrier sector is seeing a trimming of earnings expectations and a decline in profit margins in 2025 due to overcapacity and cost escalation, DAC's model protects it.
Here's the quick math: A major integrated carrier like CMA CGM reported a Maritime EBITDA Margin of 24.9% for Q3 2025. Danaos Corporation's Adjusted EBITDA Margin of nearly 70% is almost three times that, highlighting the significant advantage of being a pure-play vessel lessor with long-term contracts versus a full-service line operator exposed to freight rate volatility.
| Metric | Danaos Corp (DAC) Q3 2025 | Major Carrier (CMA CGM Maritime Q3 2025) |
|---|---|---|
| Adjusted EBITDA Margin | ~69.7% | 24.9% |
| Net Profit Margin (Non-Adjusted) | ~50.1% | N/A (CMA CGM Net Profit Margin was 21.0% for the entire group) |
Operational Efficiency and Trends
The trend over time shows that while DAC's profitability remains high, it is not immune to rising costs associated with a growing fleet. Vessel Operating Expenses (VOE) rose to $52.3 million in Q3 2025, up $2.4 million from Q3 2024, driven by an increase in the average number of vessels in the fleet. Similarly, General and Administrative (G&A) expenses increased by $1.6 million to $12.6 million. This is the cost of growth and fleet modernization, which you have to monitor.
The key to DAC's sustained efficiency is its massive contracted revenue backlog, which stood at $4.1 billion as of September 30, 2025. This backlog, with an average remaining charter duration of 4.3 years, provides incredible revenue visibility and stability, allowing management to maintain high operational utilization (98.1% for container vessels in Q3 2025) and keep daily operating costs competitive. For a deeper dive into the company's full financial picture, check out Breaking Down Danaos Corporation (DAC) Financial Health: Key Insights for Investors.
Debt vs. Equity Structure
When you look at Danaos Corporation (DAC), the first thing that jumps out is how conservatively they manage their balance sheet. They are defintely not a company that leans heavily on debt to fuel growth. This is a crucial point for any investor focused on long-term stability.
The company's financing strategy clearly favors equity, which is reflected in a remarkably low debt-to-equity (D/E) ratio. As of November 2025, Danaos Corporation's D/E ratio stands at just 0.20. That's a strong signal of financial solvency, especially when you consider their past leverage. Honestly, this is a massive deleveraging success story.
Here's the quick math on their debt profile from the second quarter of 2025. Their total debt is a small fraction of their equity base:
- Short-Term Debt (as of June 2025): $38 million
- Long-Term Debt (as of June 2025): $724 million
- Total Stockholders Equity (as of June 2025): $3,593 million
The low 0.20 D/E ratio is not just a good number in isolation; it's a competitive advantage. In the marine shipping subindustry, a ratio this low positions Danaos Corporation as one of the least leveraged companies among its peers, a fact further underscored by a net debt-to-Adjusted EBITDA ratio that has dropped sharply to about 0.3x. This low leverage gives them significant financial flexibility, which is key in the cyclical container shipping market.
The company is actively optimizing its debt structure. In October 2025, Danaos Corporation completed a significant debt refinancing, issuing $500 million of 6.875% senior notes due in 2032. They used the proceeds to retire higher-cost debt, including the outstanding $262.8 million of 8.500% Senior Notes due 2028 and repaying two secured credit facilities totaling $185.25 million, both due in December 2025. This is smart capital management-extending maturity and lowering the interest rate.
Danaos Corporation balances its financing by prioritizing equity funding and returning capital to shareholders. The low debt load is complemented by a disciplined share repurchase program, which was upsized in April 2025. As of November 2025, they have repurchased a total of 3,022,527 shares for $213.6 million under this program. This dual focus on low leverage and direct shareholder returns shows a commitment to enhancing equity value over relying on cheap, high-risk debt.
For a deeper dive into their operational performance and valuation, you can read the full analysis at Breaking Down Danaos Corporation (DAC) Financial Health: Key Insights for Investors.
Liquidity and Solvency
You want to know if Danaos Corporation (DAC) can cover its near-term obligations, and the quick answer is a resounding yes. The company's liquidity position, as of the latest 2025 data, is exceptionally strong, backed by a massive contracted revenue backlog that acts like a cash-flow insurance policy.
A quick look at the balance sheet tells the story: the Current Ratio (Current Assets / Current Liabilities) sits at approximately 5.36x, and the Quick Ratio (a more stringent test, excluding inventory) is an equally impressive 5.21x. For a shipping company, ratios this high are defintely a sign of conservative financial management and robust short-term health. A ratio over 2.0x is generally excellent, so 5.0x+ means they have five times the liquid assets needed to cover their bills in the next year.
Analysis of Working Capital and Cash Flow
The working capital trend is clearly positive, driven by long-term, fixed-rate charter contracts. This structure gives Danaos Corporation (DAC) high cash flow visibility, which is the gold standard in the capital-intensive shipping industry. Total liquidity, which includes cash and marketable securities, stood at approximately $971.4 million as of the third quarter of 2025. That's a huge cash cushion.
Here's the quick math on the cash flow from the Trailing Twelve Months (TTM) ending mid-2025, which shows where the money is moving:
- Operating Cash Flow (OCF): This is the cash generated from the core business of chartering vessels. It was a strong inflow of approximately $610.82 million. This OCF is the engine of their financial strength.
- Investing Cash Flow (CFI): This is mostly capital expenditures (CapEx) for their fleet. It was a significant outflow of around $424.51 million, reflecting the company's strategy to expand its eco-designed newbuilding orderbook of 23 vessels. This is a strategic spend, not a sign of distress.
- Financing Cash Flow (CFF) Trends: This is where they manage debt and shareholder returns. In Q3 2025 alone, they repurchased shares for $213.6 million and issued $500 million in senior notes to finance the newbuilds. They're using debt strategically to fund growth while returning capital to you, the shareholder.
Liquidity Strengths and Near-Term Actions
The primary strength is the massive contracted cash operating revenues of $4.1 billion, which provides a predictable, multi-year revenue stream regardless of short-term spot market volatility. This backlog is why the liquidity ratios are so high. The debt-to-equity ratio is also very low at 0.20, which means they have plenty of room to borrow if a major opportunity arises.
The only real 'concern' isn't about solvency, but capital allocation. The heavy CapEx for the new vessels means a lot of cash is tied up in future assets. Still, the new vessels are already fixed on long-term charters, so the risk is mitigated. Net debt is also low, at just $164.5 million. This is a business that generates cash and manages its debt well.
If you want to dive deeper into the full picture, you can check out the rest of this series on Breaking Down Danaos Corporation (DAC) Financial Health: Key Insights for Investors.
| Liquidity Metric (TTM/Q3 2025) | Value | Interpretation |
|---|---|---|
| Current Ratio | 5.36x | Exceptional short-term debt coverage. |
| Quick Ratio | 5.21x | Strongest measure of immediate liquidity. |
| Total Liquidity (Q3 2025) | $971.4 million | Huge cash and marketable securities cushion. |
| Operating Cash Flow (TTM) | $610.82 million | Very strong core business cash generation. |
| Net Debt (Q3 2025) | $164.5 million | Low leverage for a shipping company. |
Valuation Analysis
You're looking at Danaos Corporation (DAC) and wondering if the market has missed something, given the low valuation multiples. The direct takeaway is that, based on 2025 forecasts, Danaos Corporation appears undervalued, trading at a steep discount to both earnings and book value, but this is tempered by a cautious outlook on future earnings growth.
As a seasoned analyst, I see a clear disconnect between the company's strong financial health-a current ratio of 5.36 and a debt-to-equity ratio of just 0.20-and its market pricing. This is a classic value trap signal, but the underlying fundamentals suggest a strong, cash-generating business. Here's the quick math on the key valuation metrics for the 2025 fiscal year.
- Price-to-Earnings (P/E): The trailing P/E ratio is exceptionally low, sitting around 3.94. To put that in perspective, the broader US market P/E is often over 19x, suggesting the stock is trading like a company with significant, near-term risk or a no-growth future.
- Price-to-Book (P/B): At approximately 0.49, the P/B ratio is a stark indicator of undervaluation. You are essentially buying the company's net assets for less than half their stated book value.
- Enterprise Value-to-EBITDA (EV/EBITDA): The 2025 forecast for EV/EBITDA is around 2.29x. This is also very low for a company with strong operating margins, signaling that the market is not assigning much value to its core operating cash flow.
The market is defintely giving you a chance to buy assets cheap.
The stock price trend over the last 12 months (52-week period) shows Danaos Corporation has been on a strong upward trajectory, moving from a low of $65.40 to a high of $96.47. As of mid-November 2025, the stock is trading around $95.52. This climb of roughly +10.32% over the past year suggests momentum is building, though the stock has underperformed the S&P 500 Index over the same period, which is why the valuation remains so depressed.
The dividend story is solid, providing a nice buffer while you wait for the valuation gap to close. Danaos Corporation recently increased its quarterly dividend to $0.90 per share, which annualizes to $3.60. This gives you a forward dividend yield of about 3.8%. Crucially, the dividend payout ratio is extremely low at a current 12.9%, and analysts expect it to remain around 12.0% next year. This means the dividend is well-covered by earnings, leaving significant cash flow for debt reduction or fleet expansion.
Wall Street analysts are generally bullish, which supports the undervaluation argument. The consensus rating is a clear Buy or even Strong Buy, with an average 12-month price target of $105.00. This target implies an upside of approximately 10.99% from the recent trading price of $94.60. The market is pricing in a fair value of around $101.50, suggesting the stock is currently 6.8% Undervalued.
What this estimate hides is the shipping sector's cyclical nature and geopolitical risks, which keep the P/E low despite the strong current cash flow. The low P/E is a reflection of analysts anticipating a slowdown in future earnings growth, which is a key risk to monitor. For a deeper dive into the operational risks and opportunities, you can check out Breaking Down Danaos Corporation (DAC) Financial Health: Key Insights for Investors.
| Valuation Metric | Danaos Corporation (DAC) Value (2025) | Interpretation |
|---|---|---|
| Trailing P/E Ratio | 3.94x | Significantly Undervalued relative to the market. |
| Price-to-Book (P/B) Ratio | 0.49x | Buying assets for less than half their book value. |
| EV/EBITDA (2025 Forecast) | 2.29x | Very low multiple on operating cash flow. |
| Dividend Yield | 3.8% | Attractive yield, well-covered by earnings. |
| Analyst Consensus Rating | Buy / Strong Buy | Positive outlook for price appreciation. |
| Average Price Target | $105.00 | Implies roughly 11% upside. |
Next step: Dig into the long-term charter coverage to see how insulated the 2026 and 2027 earnings are from a potential shipping market downturn.
Risk Factors
You're looking at Danaos Corporation (DAC) and seeing a strong contracted revenue backlog, but you need to know what could actually derail that cash flow. The core risks for Danaos are less about its balance sheet-which is excellent-and more about the volatile, cyclical nature of the global shipping market it operates in.
The company's strategy has locked in revenue, but external forces like geopolitics and oversupply still loom large. Honestly, the biggest risk is always the one you don't see coming in this industry, but we can map the near-term headwinds right now.
External Market and Geopolitical Risks
The primary threats to Danaos Corporation (DAC) are external. The container shipping industry is notoriously cyclical, meaning a global economic downturn could severely impact future charter rates once current contracts expire. You saw this risk surface even in the strong third quarter of 2025 (Q3 2025), where the company's container vessel segment revenue of $239.1 million was partially offset by lower contracted charter rates compared to previous periods for some vessels.
Plus, geopolitical tensions, particularly around US-China trade relations, create instability and unpredictability in global trade volumes and shipping routes. This kind of volatility can force trade redirections and change the demand for specific vessel sizes fast. A significant global economic slowdown could severely impact Danaos's earnings.
- Global trade volume fluctuation directly impacts future charter rates.
- Geopolitical tensions create route and demand instability.
Operational and Financial Pressures
While Danaos has a robust financial structure, operational costs are a constant pressure point. Vessel operating expenses (OpEx) are rising, which directly pressures the company's margins. For Q3 2025, vessel operating expenses increased to $52.3 million, up from $49.9 million in the third quarter of 2024. Here's the quick math: the daily operating cost per vessel also slightly increased to $6,927.
Another risk is the timing of newbuilding deliveries and their charter commencement dates. Delays here can mean a vessel sits idle, costing money instead of generating revenue, or missing out on a peak charter rate window. The company's expansion into the dry bulk segment is a strategic diversification, but it also introduces exposure to a new, distinct market cycle.
Mitigation Strategies and Financial Fortification
Danaos Corporation (DAC) is defintely not sitting idle against these risks; its primary mitigation strategy is its massive contract backlog, which provides exceptional revenue visibility. As of September 30, 2025, the total contracted cash operating revenues stood at $4.1 billion, with an average remaining charter duration of 4.3 years for its containership fleet.
This backlog shields the company from near-term market rate plunges. Look at the charter coverage: it's 100.0% for 2025 and still robust at 95% for 2026. That's a huge buffer. Financially, the company is also rock-solid, having completed a $500 million unsecured bond offering to pay down higher-coupon debt. Its net debt-to-adjusted EBITDA ratio is a low 0.23x, which materially strengthens its financial flexibility.
To see the full picture of the company's long-term planning, you should review its Mission Statement, Vision, & Core Values of Danaos Corporation (DAC).
| Risk Factor | 2025 Financial Impact / Context | Mitigation Strategy |
|---|---|---|
| Cyclical Charter Rate Volatility | Q3 2025 container revenue of $239.1M was partially offset by lower contracted rates. | $4.1 billion contracted cash operating revenue backlog through 2029. |
| Rising Operating Expenses (OpEx) | Q3 2025 OpEx rose to $52.3 million (up $2.4M YoY). | Focus on operational efficiency and a modern, eco-friendly fleet. |
| Financial Leverage / Debt Risk | Net Debt / LTM Adj. EBITDA is very low at 0.23x. | $500 million bond offering to refinance existing, higher-cost debt. |
The path forward is clear: monitor the newbuilding schedule and watch global trade indicators, because that's where the next big change in charter rates will come from.
Growth Opportunities
You're looking at Danaos Corporation (DAC) and wondering where the growth comes from when the market is already pricing in a lot of good news. The short answer is: their growth isn't a speculative bet on new contracts; it's already locked in. The company's primary growth driver is the strategic expansion of its fleet, specifically the newbuilding program, which is already substantially chartered out.
This strategy gives Danaos a significant competitive advantage: near-perfect revenue visibility. They have a massive contracted revenue backlog of $4.1 billion as of September 30, 2025, with an average remaining charter duration of 4.3 years for the containership fleet. This long-term contracting insulates them from the short-term dips in the volatile charter rate market.
Here's the quick math on their near-term revenue security:
- 2025 Coverage: 100.0% of contracted operating days.
- 2026 Coverage: 95% of contracted operating days.
- 2027 Coverage: 71% of contracted operating days.
That is a defintely strong foundation, and it allows management to focus on fleet quality and capital allocation, not chasing short-term charters.
Fleet Innovation and Earnings Outlook
The core product innovation here is the fleet itself. Danaos Corporation is systematically replacing older vessels with new, fuel-efficient, and eco-friendly ships. Their current orderbook consists of 23 newbuilding containership vessels, totaling 153,350 TEU (Twenty-foot Equivalent Units) capacity, with deliveries scheduled through 2029. This new capacity directly translates to future revenue.
A great example of this is their recent activity in late 2025: they added six 1,800 TEU newbuildings to the orderbook, securing 10-year charters for four of them, which alone added approximately $236 million to the contracted revenue backlog. They also added two 7,165 TEU vessels with 5-year charters, adding another $140 million. That's how you build a growth profile.
While the company's trailing twelve months (TTM) revenue stands at about $1.03 billion, analyst consensus for the next fiscal year (2026) projects a slight dip in earnings, with the Earnings Per Share (EPS) expected to decrease by -3.36%, from $29.21 to $28.23 per share. What this estimate hides is that the bulk of the earnings power from the new fleet won't fully hit until the vessels are delivered and operating in the later years of the charter contracts.
Strategic Diversification and Financial Strength
Beyond container shipping, Danaos is strategically diversifying into the dry bulk Capesize market, looking for opportunities to deploy capital for outsized returns where supply constraints are favorable. This diversification, while smaller than the main container segment, helps balance risk.
The company's financial discipline is a key competitive advantage. They have a fortress-like balance sheet, with net debt at a very low $165 million as of September 30, 2025, resulting in a net debt-to-Adjusted EBITDA ratio of just 0.23x. This low-leverage position gives them the flexibility to pursue accretive investments, like their recent $500 million unsecured bond offering to manage existing debt, or continue their aggressive capital return policy. They recently increased their quarterly dividend to $0.90 per share and continue to execute on a share repurchase program, having bought back $213.6 million of stock as part of a larger plan.
The market remains robust for mid-size and larger vessels, and Danaos's high container vessel utilization rate of 98.1% shows they are maximizing the use of their current assets. You can read more about the company's recent performance in Breaking Down Danaos Corporation (DAC) Financial Health: Key Insights for Investors.
Next Step: Review the delivery schedule for the 23 newbuilding vessels to map the exact inflection points for revenue growth in 2027 and beyond.

Danaos Corporation (DAC) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.