| Consensus - Q3 2026 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
9,451 |
12,091 |
13,701 |
7 |
| Logistics & Services |
4,138 |
4,381 |
4,564 |
7 |
| Terminals |
1,410 |
1,506 |
1,536 |
7 |
| Revenue |
14,697 |
17,658 |
19,102 |
9 |
| |
| Ocean |
2,532 |
3,645 |
5,153 |
7 |
| Logistics & Services |
448 |
492 |
499 |
7 |
| Terminals |
473 |
509 |
536 |
7 |
| EBITDA |
3,309 |
4,600 |
6,476 |
9 |
| |
| Ocean |
2,348 |
2,897 |
4,053 |
5 |
| Logistics & Services |
215 |
227 |
234 |
6 |
| Terminals |
383 |
423 |
477 |
5 |
| EBIT |
1,792 |
3,137 |
5,125 |
9 |
| |
| Profit/(loss) for the period |
1,934 |
2,934 |
4,917 |
8 |
| EPS (DKK) - Diluted |
132 |
200 |
338 |
8 |
| Free Cash Flow - unlevered |
998 |
2,139 |
2,728 |
4 |
| Capex |
1,250 |
1,694 |
2,036 |
4 |
| Consensus - 2026 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
37,946 |
40,987 |
43,937 |
9 |
| Logistics & Services |
16,373 |
16,757 |
17,140 |
9 |
| Terminals |
5,595 |
5,718 |
5,882 |
9 |
| Revenue |
58,530 |
62,017 |
64,694 |
12 |
| |
| Ocean |
7,943 |
8,645 |
11,446 |
9 |
| Logistics & Services |
1,782 |
1,863 |
1,975 |
9 |
| Terminals |
1,932 |
1,993 |
2,111 |
9 |
| EBITDA |
11,480 |
12,266 |
15,218 |
12 |
| |
| Ocean |
3,563 |
4,385 |
7,046 |
6 |
| Logistics & Services |
776 |
833 |
962 |
7 |
| Terminals |
1,662 |
1,730 |
1,801 |
6 |
| EBIT |
5,665 |
6,502 |
9,630 |
12 |
| |
| Profit/(loss) for the period |
4,903 |
5,575 |
8,742 |
11 |
| EPS (DKK) - Diluted |
320 |
371 |
592 |
12 |
| Free Cash Flow - unlevered |
3,498 |
5,593 |
7,349 |
8 |
| Capex |
4,437 |
5,201 |
5,871 |
9 |
| Consensus - 2027 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
30,895 |
34,916 |
37,450 |
9 |
| Logistics & Services |
16,966 |
17,483 |
17,700 |
9 |
| Terminals |
5,781 |
5,902 |
6,176 |
9 |
| Revenue |
53,079 |
56,865 |
60,022 |
12 |
| |
| Ocean |
2,757 |
4,030 |
5,555 |
9 |
| Logistics & Services |
1,785 |
1,950 |
2,109 |
9 |
| Terminals |
1,924 |
2,062 |
2,223 |
9 |
| EBITDA |
6,605 |
7,793 |
9,326 |
12 |
| |
| Ocean |
-1,907 |
-420 |
1,005 |
6 |
| Logistics & Services |
808 |
908 |
1,086 |
7 |
| Terminals |
1,535 |
1,765 |
1,856 |
6 |
| EBIT |
608 |
1,956 |
3,177 |
12 |
| |
| Profit/(loss) for the period |
-362 |
1,760 |
2,769 |
11 |
| EPS (DKK) - Diluted |
-24 |
108 |
182 |
12 |
| Free Cash Flow - unlevered |
358 |
2,422 |
4,455 |
8 |
| Capex |
5,000 |
5,423 |
6,900 |
9 |
| Consensus - 2028 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
29,259 |
35,281 |
39,098 |
9 |
| Logistics & Services |
17,415 |
18,201 |
18,566 |
9 |
| Terminals |
5,985 |
6,138 |
6,602 |
9 |
| Revenue |
52,719 |
57,416 |
61,641 |
12 |
| |
| Ocean |
2,170 |
2,902 |
6,178 |
9 |
| Logistics & Services |
1,884 |
2,042 |
2,251 |
9 |
| Terminals |
2,011 |
2,137 |
2,442 |
9 |
| EBITDA |
6,335 |
7,387 |
10,192 |
12 |
| |
| Ocean |
-1,935 |
-1,246 |
1,420 |
6 |
| Logistics & Services |
841 |
976 |
1,218 |
7 |
| Terminals |
1,618 |
1,864 |
2,006 |
7 |
| EBIT |
-167 |
1,220 |
4,060 |
12 |
| |
| Profit/(loss) for the period |
-29 |
940 |
3,059 |
11 |
| EPS (DKK) - Diluted |
-16 |
57 |
201 |
12 |
| Free Cash Flow - unlevered |
-685 |
1,394 |
3,917 |
8 |
| Capex |
5,000 |
5,362 |
6,890 |
9 |
Data from Visible Alpha as of 17 September 2026
