Valuation Star Bulk Carriers Corp.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-12-06 pm EST			5-day change	1st Jan Change
15.98 ^USD	-3.03%		-7.74%	-24.84%

Nov. 20	Star Bulk Carriers Corp., Q3 2024 Earnings Call, Nov 20, 2024
Nov. 19	Star Bulk Carriers Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: december	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,116	848.3	2,315	1,975	1,783	1,884	-	-
Change	-	-24.02%	172.94%	-14.71%	-9.71%	5.67%	-	-
Enterprise Value (EV) ¹	2,580	2,225	3,386	2,976	2,760	2,714	2,535	2,368
Change	-	-13.76%	52.16%	-12.12%	-7.23%	-1.68%	-6.59%	-6.6%
P/E ratio	-69.5x	88.3x	3.38x	3.48x	12.1x	5.35x	5.72x	4.34x
PBR	0.73x	0.55x	1.06x	0.98x	1.08x	0.71x	0.73x	0.71x
PEG	-	-1x	0x	-0.2x	-0.2x	0.1x	-0.9x	0.1x
Capitalization / Revenue	1.87x	1.72x	1.93x	1.72x	2.56x	1.9x	1.81x	1.62x
EV / Revenue	4.31x	4.51x	2.82x	2.59x	3.97x	2.73x	2.43x	2.03x
EV / EBITDA	10.9x	9.71x	3.76x	3.68x	7.28x	4.99x	4.6x	3.45x
EV / EBIT	22.8x	25.6x	4.53x	4.56x	11.5x	7.09x	6.06x	4.75x
EV / FCF	-13.5x	22.6x	5.32x	3.97x	4.83x	3.25x	8.56x	4.5x
FCF Yield	-7.41%	4.43%	18.8%	25.2%	20.7%	30.8%	11.7%	22.2%
Dividend per Share ²	0.1	-	4.25	5.1	1.42	2.485	2.327	2.759
Rate of return	0.85%	-	18.7%	26.5%	6.68%	15.6%	14.6%	17.3%
EPS ²	-0.17	0.1	6.71	5.52	1.76	2.986	2.796	3.685
Distribution rate	-58.8%	-	63.3%	92.4%	80.7%	83.2%	83.2%	74.9%
Net sales ¹	598.4	493.2	1,201	1,151	695.4	993.2	1,042	1,165
EBITDA ¹	237.2	229.1	900.2	808.6	379.2	543.5	551.6	685.4
EBIT ¹	113	86.78	747.6	651.9	240.8	382.8	418.6	498.7
Net income ¹	-16.2	9.66	680.5	566	173.6	319	305.9	398.5
Net Debt ¹	1,464	1,377	1,070	1,001	977.4	830.1	651.3	484
Reference price ²	11.81	8.83	22.67	19.23	21.26	15.98	15.98	15.98
Nbr of stocks (in thousands)	94,535	96,068	102,130	102,688	83,862	117,892	-	-
Announcement Date	2/19/20	2/17/21	2/16/22	2/16/23	2/13/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
STAR BULK CARRIERS CORP.	5.35x	2.73x	4.99x	+15.55%	1.88B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	3.46x	0.72x	1.56x	+13.75%	15.16B
WALLENIUS WILHELMSEN ASA	3.56x	1x	2.74x	+19.05%	3.96B
COMPAÑÍA SUD AMERICANA DE VAPORES S.A.	5.38x	-	-136.7x	+37.20%	2.78B
ZIM INTEGRATED SHIPPING SERVICES LTD.	1.26x	0.68x	1.58x	+30.57%	2.52B
HÖEGH AUTOLINERS ASA	3.56x	1.9x	3.69x	+30.63%	2.19B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	11x	-	-	+3.74%	2.05B
WISDOM MARINE LINES CO., LIMITED (CAYMAN)	8.41x	-	-	-	1.65B
Average	5.25x	1.41x	-20.35x	+21.50%	4.02B
Weighted average by Cap.	4.31x	1.01x	-11.35x	+18.61%