| Consensus - Q1 2026 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
8,178 |
8,178 |
8,178 |
7 |
| Logistics & Services |
3,793 |
3,793 |
3,793 |
7 |
| Terminals |
1,314 |
1,314 |
1,314 |
7 |
| Revenue |
12,970 |
12,970 |
12,970 |
9 |
| |
| Ocean |
903 |
903 |
903 |
7 |
| Logistics & Services |
433 |
433 |
433 |
7 |
| Terminals |
488 |
488 |
488 |
7 |
| EBITDA |
1,753 |
1,753 |
1,753 |
9 |
| |
| Ocean |
-192 |
-192 |
-192 |
5 |
| Logistics & Services |
173 |
173 |
173 |
5 |
| Terminals |
436 |
436 |
436 |
4 |
| EBIT |
340 |
340 |
340 |
9 |
| |
| Profit/(loss) for the period |
100 |
100 |
100 |
8 |
| EPS (DKK) - Diluted |
4 |
4 |
4 |
6 |
| Free Cash Flow - unlevered |
33 |
33 |
33 |
7 |
| Capex |
1,006 |
1,006 |
1,006 |
7 |
| Consensus - 2026 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
32,047 |
35,215 |
36,700 |
9 |
| Logistics & Services |
15,292 |
15,877 |
16,562 |
9 |
| Terminals |
5,173 |
5,555 |
5,716 |
9 |
| Revenue |
52,515 |
55,252 |
56,750 |
12 |
| |
| Ocean |
2,270 |
4,100 |
5,023 |
9 |
| Logistics & Services |
1,670 |
1,811 |
1,913 |
9 |
| Terminals |
1,715 |
1,915 |
2,081 |
9 |
| EBITDA |
5,597 |
7,610 |
8,580 |
12 |
| |
| Ocean |
-711 |
-180 |
363 |
5 |
| Logistics & Services |
663 |
830 |
873 |
6 |
| Terminals |
1,445 |
1,697 |
1,873 |
5 |
| EBIT |
-39 |
1,529 |
3,095 |
12 |
| |
| Profit/(loss) for the period |
-622 |
1,040 |
2,213 |
11 |
| EPS (DKK) - Diluted |
7 |
65 |
141 |
11 |
| Free Cash Flow - unlevered |
390 |
2,365 |
4,034 |
9 |
| Capex |
4,756 |
5,263 |
6,421 |
10 |
| Consensus - 2027 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
29,497 |
31,978 |
34,695 |
9 |
| Logistics & Services |
15,456 |
16,335 |
17,803 |
9 |
| Terminals |
5,329 |
5,862 |
6,045 |
9 |
| Revenue |
50,114 |
53,215 |
55,651 |
12 |
| |
| Ocean |
276 |
2,381 |
3,792 |
9 |
| Logistics & Services |
1,746 |
1,885 |
2,043 |
9 |
| Terminals |
1,765 |
2,008 |
2,221 |
9 |
| EBITDA |
3,816 |
6,096 |
7,244 |
12 |
| |
| Ocean |
-2,533 |
-2,029 |
-1,809 |
5 |
| Logistics & Services |
696 |
920 |
992 |
6 |
| Terminals |
1,496 |
1,832 |
2,007 |
5 |
| EBIT |
-1,822 |
228 |
899 |
12 |
| |
| Profit/(loss) for the period |
-2,381 |
-582 |
594 |
11 |
| EPS (DKK) - Diluted |
-94 |
-44 |
40 |
11 |
| Free Cash Flow - unlevered |
-684 |
807 |
1,692 |
9 |
| Capex |
4,711 |
5,046 |
6,900 |
10 |
| Consensus - 2028 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
29,523 |
33,541 |
38,821 |
8 |
| Logistics & Services |
15,765 |
17,212 |
18,558 |
8 |
| Terminals |
5,489 |
6,234 |
6,362 |
8 |
| Revenue |
51,395 |
55,298 |
59,990 |
11 |
| |
| Ocean |
381 |
2,964 |
6,095 |
8 |
| Logistics & Services |
1,813 |
1,954 |
2,181 |
8 |
| Terminals |
1,819 |
2,151 |
2,391 |
8 |
| EBITDA |
4,232 |
6,860 |
10,097 |
11 |
| |
| Ocean |
-1,935 |
-1,586 |
1,247 |
5 |
| Logistics & Services |
729 |
1,006 |
1,120 |
6 |
| Terminals |
1,549 |
1,950 |
2,448 |
6 |
| EBIT |
-1,402 |
919 |
3,929 |
11 |
| |
| Profit/(loss) for the period |
-2,076 |
-79 |
2,947 |
10 |
| EPS (DKK) - Diluted |
-71 |
21 |
180 |
10 |
| Free Cash Flow - unlevered |
-1,446 |
1,254 |
3,815 |
8 |
| Capex |
4,953 |
5,250 |
6,890 |
9 |
Data from Visible Alpha as of 28 June 2026
