Using the industry peer median P/E Multiples multiple (trailing + forward), Cmb.Tech N.V. (CMBT) has a fair value of $6.81 based on 6 comparable companies in the Marine Shipping industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Cmb.Tech N.V.CMBT | 3,437 | 20.5x | 11.9x |
| ZIM Integrated Shipping Services Ltd. | 3,196 | 6.7x | 8.3x |
| Star Bulk Carriers Corp. | 2,815 | 33.9x | 31.7x |
| BW LPG Limited | 2,742 | 11.0x | 7.1x |
| Danaos Corporation | 2,118 | 4.3x | 4.6x |
| Costamare Inc. | 2,116 | 6.1x | 6.3x |
| Navios Maritime Partners L.P. | 2,018 | 7.3x | 6.1x |
| Industry Median | 7.0x | 6.7x | |
| (*) Profit after tax | 168 | 289 | |
| Equity Value | 1,174 | 1,951 | |
| (/) Outstanding shares | 229 | 229 | |
| Fair Price | $5 | $9 | |
Using the PEG framework with analyst consensus forward EPS growth of 19.0%, the company has a fair value of $26.10 based on NTM EPS (FY2026) of $1.37. The current PEG ratio is 0.48.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
PEG is most informative for high-growth companies — the PEG sweet spot.
| EPS Growth RateForward | 19.0% |
| Adjusted Growth (clamped 8–25%) | 19.0% |
| Fair P/E | 19.0x |
| NTM EPS (FY2026) | $1.37 |
| Fair Value | $26.10 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $0.73 | — | — |
| FY2026E | $1.37 | +88.1% | 5 |
| FY2027E | $1.03 | -24.7% | 5 |
2Y Forward EPS CAGR: 19.0%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-325.8M | $-1.62 | — |
| FY2022 | $203.3M | $1.02 | — |
| FY2023 | $858.0M | $4.25 | +316.7% |
| FY2024 | $870.8M | $4.44 | +4.5% |
| FY2025 | $168.3M | $0.73 | -83.6% |
4Y Historical EPS CAGR: 79.2%
Using the Two-Stage Dividend Discount Model with a Cost of Equity of 13.0% and projected dividend growth of 15.0%, the fair value is $87.44 per share. The DDM range is $67.30 – $109.52 based on sensitivity analysis across Cost of Equity and growth rate assumptions.
| Year | DPS | Payout Ratio | YoY Growth |
|---|---|---|---|
| 2025 | — | 0.0% | -100.0% |
| 2024 | $5.50 | 123.8% | +72.5% |
| 2023 | $3.19 | 75.0% | +2511.1% |
| 2022 | $0.12 | 12.1% | +5.8% |
| 2021 | $0.12 | — | — |
| Year | Projected DPS | Growth | Discount Factor | Present Value |
|---|---|---|---|---|
| 2026 | $6.33 | 15.0% | 0.8848 | $5.60 |
| 2027 | $7.27 | 15.0% | 0.7829 | $5.69 |
| 2028 | $8.37 | 15.0% | 0.6927 | $5.79 |
| 2029 | $9.62 | 15.0% | 0.6129 | $5.90 |
| 2030 | $11.06 | 15.0% | 0.5423 | $6.00 |
| Terminal Value | $11.34 DPS | 2.5% | $58.45 |
Fair value under different Cost of Equity (rows) and DPS Growth Rate (columns) assumptions.
| Ke \ Growth | 13.0% | 14.0% | 15.0% | 15.0% | 15.0% |
|---|---|---|---|---|---|
| 11.0% | $101 | $105 | $110 | $110 | $110 |
| 12.0% | $90 | $94 | $97 | $97 | $97 |
| 13.0% | $81 | $84 | $87 | $87 | $87 |
| 14.0% | $74 | $76 | $79 | $79 | $79 |
| 15.0% | $67 | $70 | $72 | $72 | $72 |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.