| Consensus - Q1 2026 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
8,178 |
8,178 |
8,178 |
9 |
| Logistics & Services |
3,793 |
3,793 |
3,793 |
9 |
| Terminals |
1,314 |
1,314 |
1,314 |
9 |
| Revenue |
12,970 |
12,970 |
12,970 |
11 |
| |
| Ocean |
903 |
903 |
903 |
9 |
| Logistics & Services |
433 |
433 |
433 |
9 |
| Terminals |
488 |
488 |
488 |
9 |
| EBITDA |
1,753 |
1,753 |
1,753 |
11 |
| |
| Ocean |
-192 |
-192 |
-192 |
7 |
| Logistics & Services |
173 |
173 |
173 |
7 |
| Terminals |
436 |
436 |
436 |
5 |
| EBIT |
340 |
340 |
340 |
11 |
| |
| Profit/(loss) for the period |
100 |
100 |
100 |
10 |
| EPS (DKK) - Diluted |
3 |
4 |
4 |
8 |
| Free Cash Flow - unlevered |
-64 |
33 |
33 |
8 |
| Capex |
1,006 |
1,006 |
1,006 |
8 |
| Consensus - 2026 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
33,385 |
36,479 |
37,907 |
11 |
| Logistics & Services |
15,292 |
15,756 |
16,562 |
11 |
| Terminals |
5,173 |
5,555 |
5,716 |
11 |
| Revenue |
52,755 |
56,416 |
57,923 |
14 |
| |
| Ocean |
3,203 |
5,679 |
6,512 |
11 |
| Logistics & Services |
1,670 |
1,792 |
1,913 |
11 |
| Terminals |
1,715 |
1,947 |
2,081 |
11 |
| EBITDA |
6,478 |
9,120 |
9,981 |
14 |
| |
| Ocean |
-353 |
1,460 |
1,854 |
7 |
| Logistics & Services |
663 |
804 |
873 |
8 |
| Terminals |
1,445 |
1,660 |
1,873 |
6 |
| EBIT |
183 |
3,383 |
4,084 |
14 |
| |
| Profit/(loss) for the period |
112 |
2,857 |
3,269 |
13 |
| EPS (DKK) - Diluted |
7 |
177 |
220 |
13 |
| Free Cash Flow - unlevered |
1,406 |
3,448 |
5,430 |
10 |
| Capex |
4,530 |
5,201 |
6,421 |
11 |
| Consensus - 2027 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
29,513 |
32,844 |
35,887 |
11 |
| Logistics & Services |
15,456 |
16,326 |
17,803 |
11 |
| Terminals |
5,329 |
5,862 |
6,047 |
11 |
| Revenue |
49,952 |
53,629 |
56,619 |
14 |
| |
| Ocean |
700 |
2,556 |
4,759 |
11 |
| Logistics & Services |
1,746 |
1,866 |
2,043 |
11 |
| Terminals |
1,765 |
2,008 |
2,221 |
11 |
| EBITDA |
4,240 |
6,287 |
8,313 |
14 |
| |
| Ocean |
-2,520 |
-1,823 |
159 |
7 |
| Logistics & Services |
696 |
888 |
992 |
8 |
| Terminals |
1,429 |
1,778 |
2,007 |
6 |
| EBIT |
-1,398 |
498 |
2,430 |
14 |
| |
| Profit/(loss) for the period |
-1,837 |
184 |
1,494 |
13 |
| EPS (DKK) - Diluted |
-90 |
13 |
93 |
13 |
| Free Cash Flow - unlevered |
-422 |
1,213 |
4,257 |
10 |
| Capex |
4,030 |
5,000 |
6,900 |
11 |
| Consensus - 2028 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
29,024 |
33,011 |
38,829 |
11 |
| Logistics & Services |
15,765 |
16,874 |
18,558 |
11 |
| Terminals |
5,489 |
6,115 |
6,470 |
11 |
| Revenue |
50,896 |
55,332 |
59,997 |
14 |
| |
| Ocean |
335 |
2,815 |
6,109 |
11 |
| Logistics & Services |
1,813 |
1,947 |
2,181 |
11 |
| Terminals |
1,819 |
2,079 |
2,391 |
11 |
| EBITDA |
4,186 |
6,777 |
10,111 |
14 |
| |
| Ocean |
-1,935 |
-1,586 |
1,261 |
7 |
| Logistics & Services |
729 |
966 |
1,120 |
8 |
| Terminals |
1,456 |
1,924 |
2,448 |
7 |
| EBIT |
-1,448 |
819 |
3,943 |
14 |
| |
| Profit/(loss) for the period |
-2,002 |
346 |
2,961 |
13 |
| EPS (DKK) - Diluted |
-51 |
18 |
181 |
13 |
| Free Cash Flow - unlevered |
-720 |
1,342 |
3,829 |
10 |
| Capex |
4,100 |
5,188 |
6,890 |
11 |
Data from Visible Alpha as of 20 July 2026
