MAERSK-B.CO Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q2 '26 30.06.2026	Q1 '26 31.03.2026	Q4 '25 31.12.2025
Market & Enterprise Value
Market Cap	358.33B EUR	224.93B EUR	233.71B EUR	214.73B EUR
Enterprise Value	360.38B EUR	236.11B EUR	244.58B EUR	224.61B EUR
Valuation Multiples
Trailing P/E	24.91x	98.1x	144.63x	137.38x
Forward P/E	22.32x	--	--	--
Price to Sales	6.37x	4x	4.36x	5.28x
Price to Book	0.98x	4.07x	4.32x	3.86x
EV/Revenue	6.41x	4.2x	4.56x	5.52x
EV/EBITDA	61.05x	61.21x	80.11x	78.59x
Price to FCF (P/FCF)	109.32x	51.48x	64.44x	59.75x
EV/FCF	109.94x	54.04x	67.43x	62.5x
FCF Yield	0.91%	1.94%	1.55%	1.67%