Danaos (FRA:DVW1) Cyclically Adjusted Revenue per Share: €45.59 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

FRA:DVW1 Danaos Corp FRA:DVW1
77 GF Score
Price €121.00
GF Value €80.60
Valuation Significantly Overvalued
! 9 Warning Signs
View Full Analysis

What is Danaos Cyclically Adjusted Revenue per Share?

Danaos FRA:DVW1 +0.17% 77 Cyclically Adjusted Revenue per Share is €45.59 as of Jun. 2026. GuruFocus rates FRA:DVW1 with a GF Score™ of 77/100 and a GF Value™ of €80.60 (Significantly Overvalued). The stock has 9 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

Danaos's adjusted revenue per share for the three months ended in Jun. 2026 was €13.045. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is €45.59 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Danaos's average Cyclically Adjusted Revenue Growth Rate was -1.70% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was -2.90% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was -1.50% per year. During the past 10 years, the average Cyclically Adjusted Revenue Growth Rate was -3.70% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of Danaos was 0.40% per year. The lowest was -7.80% per year. And the median was -2.80% per year.

As of today (2026-08-15), Danaos's current stock price is €121.00. Danaos's Cyclically Adjusted Revenue per Share for the quarter that ended in Jun. 2026 was €45.59. Danaos's Cyclically Adjusted PS Ratio of today is 2.65.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Danaos was 2.73. The lowest was 0.04. And the median was 0.99.


Danaos  (FRA:DVW1) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

Danaos's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=121.00/45.59
=2.65

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Danaos was 2.73. The lowest was 0.04. And the median was 0.99.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


Danaos Cyclically Adjusted Revenue per Share Related Terms


Danaos Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Danaos's Cyclically Adjusted Revenue per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Danaos Cyclically Adjusted Revenue per Share Chart

Danaos Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 47.40 53.14 49.30 50.04 43.97

Danaos Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted Revenue per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 45.66 44.33 43.97 44.20 45.59

FRA:DVW1 vs NMM, ZIM, SBLK: Cyclically Adjusted Revenue per Share Comparison

For the Marine Shipping subindustry, Danaos's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Danaos Cyclically Adjusted PS Ratio vs Transportation Industry

For the Transportation industry and Industrials sector, Danaos's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Danaos's Cyclically Adjusted PS Ratio falls into.


FRA:DVW1
77GF Score
Danaos Corp FRA:DVW1
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Danaos Cyclically Adjusted Revenue per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Danaos's adjusted Revenue per Share data for the three months ended in Jun. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=13.045/126.7200*126.7200
=13.045

Current CPI (Jun. 2026) = 126.7200.

Danaos Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201609 12.696 99.878 16.108
201612 13.551 100.110 17.153
201703 13.121 100.770 16.500
201706 12.920 101.138 16.188
201709 12.148 100.882 15.259
201712 12.299 100.762 15.467
201803 11.566 100.534 14.579
201806 12.384 102.121 15.367
201809 8.534 101.982 10.604
201812 6.782 101.330 8.481
201903 6.557 101.482 8.188
201906 6.491 101.837 8.077
201909 6.605 101.906 8.213
201912 5.232 102.120 6.492
202003 3.877 101.479 4.841
202006 4.185 100.239 5.291
202009 4.073 99.886 5.167
202012 4.716 99.751 5.991
202103 5.410 99.817 6.868
202106 5.900 101.270 7.383
202109 8.085 102.095 10.035
202112 9.228 104.853 11.152
202203 10.076 108.651 11.752
202206 11.463 113.517 12.796
202209 12.926 114.371 14.322
202212 11.760 112.428 13.255
202303 11.180 113.620 12.469
202306 11.099 115.515 12.176
202309 11.382 116.234 12.409
202312 11.725 116.364 12.768
202403 11.906 117.285 12.864
202406 11.722 118.129 12.575
202409 11.826 119.650 12.525
202412 12.867 119.360 13.660
202503 12.476 120.133 13.160
202506 12.355 121.399 12.897
202509 12.083 121.950 12.556
202512 12.382 122.450 12.814
202603 12.036 124.820 12.219
202606 13.045 126.720 13.045

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of €45.59 mean?
Danaos (FRA:DVW1) has a Cyclically Adjusted Revenue per Share of €45.59 as of Jun. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Danaos and its competitors.
Is Danaos' Cyclically Adjusted Revenue per Share too high?
Danaos' current Cyclically Adjusted Revenue per Share is €45.59. Overall, Danaos has a GF Score™ of 77/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Danaos' Cyclically Adjusted Revenue per Share compare to NMM and ZIM?
Danaos' Cyclically Adjusted Revenue per Share of €45.59 can be compared against companies in the Transportation industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Revenue per Share for a Transportation company?
A good Cyclically Adjusted Revenue per Share depends on the Transportation industry context. However, Cyclically Adjusted Revenue per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Danaos and its competitors. Danaos's current Cyclically Adjusted Revenue per Share is €45.59. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Danaos stock overvalued right now?
Based on GuruFocus' analysis, Danaos (FRA:DVW1) is currently considered Significantly Overvalued. The stock's GF Value™ is €80.60, compared to a current price of €121.00 — trading 50.1% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is €45.59. Danaos' overall GF Score™ is 77/100 with 9 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Danaos (FRA:DVW1), the current Cyclically Adjusted Revenue per Share is €45.59 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Danaos (FRA:DVW1) Overvalued in 2026?

Based on GuruFocus' analysis, Danaos stock appears to be overvalued. The current stock price of €121.00 is trading 50.1% above its estimated GF Value™ of €80.60. GuruFocus considers Danaos to be Significantly Overvalued.

Key valuation signals for FRA:DVW1:

  • Cyclically Adjusted Revenue per Share: €45.59
  • GF Value™: €80.60 vs. price of €121.00 (50.1% above fair value)
  • GF Score™: 77/100 with 9 warning signs

No single metric tells the full story. See the FRA:DVW1 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Danaos Business Description

Other Exchanges DAC:USA
Address c/o Danaos Shipping Co. Ltd, 14 Akti Kondyli, Piraeus, GRC, 185 45
Danaos Corp is an international owner of containerships. It provides international seaborne transportation services by operating vessels in the containership sector of the shipping industry. The company's customers include HMM, MSC, Yang Ming, Hapag Lloyd, ZIM, Maersk, COSCO, OOCL, ONE, PIL, Sealead, Niledutch, Samudera, OSC, and Arkas. Geographically, the company operates in Australia, Asia, Europe, and America, with maximum revenue from the Australia-Asia region. It has two reporting segments: Container vessels and Drybulk vessels segment. It generates the majority of its revenue from Container vessels.
77GF Score

Get the complete analysis for FRA:DVW1

Cyclically Adjusted Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€121.00
Price
€80.60
GF Value