Danaos Corporation
DAC Industrials Marine Shipping
Danaos Corporation’s revenue for fiscal 2025 (year ended December 2025) was $1.0 billion, up 2.80% from fiscal 2024. In the quarter to June 2026, revenue grew 4.66%, EPS grew 16.8%, free cash flow fell 81.1% and total debt rose 59.1%, each against the same quarter a year earlier. Dividend growth for five consecutive years.
Follow DAC
Danaos Corporation (DAC) Altman Z-score
Danaos Corporation's Altman Z-score for fiscal 2025 is 2.43, in the grey zone (1.81–2.99).
Altman Z-score, annual
Embed this chart
Annual newest first
| Period | Altman Z-score | Change (points) |
|---|---|---|
| FY2025 | 2.43 | (0.28) |
| FY2024 | 2.71 | (0.48) |
| FY2023 | 3.19 | 0.66 |
| FY2022 | 2.52 | 0.78 |
| FY2021 | 1.75 | 1.02 |
| FY2020 | 0.73 | 0.17 |
| FY2019 | 0.56 | 0.37 |
| FY2018 | 0.19 | 0.64 |
| FY2017 | −0.45 | 0.46 |
| FY2016 | −0.92 | (1.52) |
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Working capital / total assets | 0.18 | — | 0.22 | |
| Retained earnings / total assets | 0.64 | — | 0.90 | |
| EBIT / total assets | 0.10 | — | 0.32 | |
| Market value of equity / total liabilities | 1.32 | — | 0.79 | |
| Sales / total assets | 0.20 | — | 0.20 | |
| Altman Z-score | Grey zone | 2.43 | ||
| Z″ Variant for non-manufacturing and asset-light companies (drops the sales/assets term, uses book equity) | Safe zone | 6.94 | ||
Z and Z″ put Danaos Corporation in different zones: grey zone by Z, safe zone by Z″.
How the Altman Z-score works
Z = 1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets (Altman, 1968). The market value of equity is the close on the last trading day of the fiscal year times weighted basic shares.
Z″ = 6.56 × working capital ÷ total assets + 3.26 × retained earnings ÷ total assets + 6.72 × EBIT ÷ total assets + 1.05 × book equity ÷ total liabilities (Altman, Hartzell and Peck, 1995), the variant for non-manufacturing and asset-light companies.
| Zone | Z | Z″ |
|---|---|---|
| Safe zone | above 2.99 | above 2.60 |
| Grey zone | 1.81–2.99 | 1.10–2.60 |
| Distress zone | below 1.81 | below 1.10 |
Not worked out for banks, insurers and REITs, whose balance sheets the model does not describe, nor when a figure is missing or there is no share price in the week to the fiscal year end.
Altman Z-score against peers
| Company | Altman Z-score |
|---|---|
| ECO Okeanis Eco Tankers Corp. compare | 2.4× |
| DAC Danaos Corporation | 2.4× |
| HAFN Hafnia Limited compare | 2.4× |
| GSL Global Ship Lease, Inc. compare | 2.2× |
| CMRE Costamare Inc. compare | 1.7× |
| ZIM ZIM Integrated Shipping Services Ltd. compare | 1.5× |
| SBLK Star Bulk Carriers Corp. compare | 1.3× |
| SFL SFL Corporation Ltd. compare | 0.4× |
| NMM Navios Maritime Partners LP compare | — |
What Altman Z-score is
The Altman Z-Score weighs working capital, retained earnings, operating profit, market value and sales against assets and debts to gauge the risk of distress.
1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets