EN DE

Matson Inc (MATX) Fair Value & Analysis

Industrials · US · Market cap $6.4B · ISIN US57686G1058

What is Matson Inc really worth?

MI Matson Inc logo Matson Inc MATX · US
Price$222.27
Fair Value$173.95
Upside−21.7%
Quality60/100

A solid business, but trading 28% above our fair value of $173.95.

Watch Matson Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 12.9% net margin
Low debt · generates free cash flow

Risks

!Weak Growth (revenue 5y +7.0 %/yr)
!Trails peers (5/15)
!Moderate moat 53/100
!The models disagree: range $98.25 to $308.79
!Weak on valuation: 4 out of 100
!Weak on dividend: 13 out of 100

For context

·0.64% dividend yield
Evidence: High Range $98.25 – $308.79

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 22 days ago

Fair value updated Aug 13, 2026, revised from $177.60 to $173.95 (−2.1%) since Jul 16, 2026. Share price +4.1% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The model range is unusually wide ($98.25 to $308.79). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

$224.81 $54.67 Fair Value $173.95 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $54.67 – $224.81 · fair‑value band $98.25 – $308.79 · the $222.27 price screens above the $173.95 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Matson Inc (MATX) currently trades at $222.27, while our model-based Fair Value estimate is $173.95, implying the stock looks roughly 27.8% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Industrials sector. Bull case: the Growth Earnings group reads highest at a median of $261.80 per share, and 8 of the 26 models we run sit above the $222.27 price. Bear case: the Dividend Discount group reads lowest at $20.05, and 18 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Matson Inc generated revenue of $3.3B at a net margin of 12.9%. Revenue declined 3.1% year over year. It earns a return on equity of 16.0%. Net debt stands at $585M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $98.25 (bear case) to $308.79 (bull case); at $222.27, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 157% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 42% fair-value upside, at −22%, MATX screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $8.19 per share, which is 4.7 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $47.50 $72.39 $107.59 77
Growth DCF $48.55 $70.96 $100.97 76
Owner Earnings $115.83 $172.73 $253.21 74
All 26 models by family
DCF Models
FCF DCF $47.50 $72.39 $107.59 77
Owner Earnings $115.83 $172.73 $253.21 74
5Y Revenue Exit $96.94 $167.29 $256.67 69
5Y EBITDA Exit $151.44 $266.68 $399.59 72
5Y P/E Exit $142.70 $250.75 $362.05 68
10Y Revenue Exit $73.56 $132.10 $209.41 63
10Y EBITDA Exit $111.13 $198.65 $313.57 65
10Y P/E Exit $105.73 $187.98 $286.21 61
Earnings-Based
Graham-Dodd $99.94 $272.76 $357.69 63
Lynch FV $53.91 $77.02 $100.12 59
PEG = 1.0 $53.91 $77.02 $100.12 55
EPV $108.02 $125.96 $141.44 74
Dividend Discount
Gordon GGM $13.03 $25.96 $39.32 64
DDM Multi-Stage $13.03 $20.05 $27.19 64
Multiples
P/E Multiple $231.49 $308.65 $385.81 63
P/S Multiple $165.77 $221.03 $276.28 58
P/B Multiple $187.40 $249.86 $312.33 55
EV/EBIT $191.25 $256.88 $322.50 66
EV/EBITDA $241.58 $323.98 $406.38 67
EV/Revenue $133.62 $193.30 $252.98 53
Asset-Based
NCAV (Graham) $45.58 $61.08 $91.17 54
Growth DCF
Growth DCF $48.55 $70.96 $100.97 76
Rev-Margin DCF $96.94 $166.47 $243.00 70
Economic Profit
Residual Income $93.88 $127.42 $414.52 61
ROIC Compounder $111.11 $138.41 $170.33 70
Growth Earnings
Growth-Adj P/E $183.26 $261.80 $340.34 65

Widest divergence: Growth Earnings ($261.80) versus Dividend Discount ($20.05). Highest evidence: FCF DCF (77).

Notify me when MATX reaches fair value

Put MATX on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 16.5
P/S ratio 2.19 P/E × margin
EPS (TTM) $13.48 price ÷ EPS = P/E 16.5
Dividend yield 0.6% payout 10.5%
Net margin 13.3% FY2025
Return on equity 16.0% TTM
More key figures
Profitability
Return on assets (EBIT) 17.9% avg 5y
Operating margin 7.8% TTM
Growth
Revenue (TTM) $3.3B TTM
Revenue growth (YoY) −3.1% 3y avg −8.3%
EPS growth (YoY) −15.1%
Balance sheet & cash flow
Free cash flow $154M FY2025
Net debt $585M FY2025 · ≈ 3.8 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 59 · Market factors (momentum, volatility) 79

Profitability 52
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 35
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 66
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 87
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Matson, Inc., together with its subsidiaries, engages in the provision of ocean transportation and logistics services. It operates through two segments, Ocean Transportation and Logistics.

Full company description

Matson, Inc., together with its subsidiaries, engages in the provision of ocean transportation and logistics services. It operates through two segments, Ocean Transportation and Logistics. The company offers ocean freight transportation services to the domestic non-contiguous economies of Hawaii, Alaska and Guam, and to other island economies in Micronesia; and transports dry containers of mixed commodities, refrigerated commodities, food products, beverages, building materials, automobiles, household goods, livestock, seafood, general sustenance cargo, e-commerce related goods, garments, consumer electronics, footwear, retail merchandise, and other merchandise. It also operates an expedited service from China to Long Beach, California, and various islands in the South Pacific, as well as Okinawa, Japan; and provides stevedoring, refrigerated cargo, inland transportation, container equipment maintenance, and other terminal services on the Hawaiian islands of Oahu, Hawaii, Maui, and Kauai, as well as in the Alaska terminal locations of Anchorage, Kodiak, and Dutch Harbor. In addition, the company provides multimodal transportation brokerage of domestic and international rail intermodal, long-haul and regional highway trucking, specialized hauling, flat-bed and project, less-than-truckload (LCL), and expedited freight services; LCL consolidation and freight forwarding services; warehousing, trans-loading, value-added packaging and distribution services; purchase order management, booking services, and non-vessel operating common carrier freight forwarding services. It serves the U.S. military, freight forwarders and non-vessel owning common carriers, retailers and consumer goods manufacturers, and other customers. The company was formerly known as Alexander & Baldwin Holdings, Inc. and changed its name to Matson, Inc. in June 2012. Matson, Inc. was founded in 1882 and is headquartered in Honolulu, Hawaii.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Matson Inc reported revenue of $3.3B in FY2025 versus $3.9B in FY2021, a compound −3.9%/yr. Reported net income was $445M in FY2025, compounding −16.8%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$3.3B
Latest YoY
−2.3%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−8.3%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.0%
Avg. revenue growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.0%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+27.0% (26.4 + 0.6)
Revenue −3.9%/yr
FY21 $3.9B
FY22 $4.3B
FY23 $3.1B
FY24 $3.4B
FY25 $3.3B
Net income −16.8%/yr
FY21 $927M
FY22 $1.1B
FY23 $297M
FY24 $476M
FY25 $445M
Character of growth · EPS growth decomposed (2014-2025) +22.4 % p.a.
Revenue per share +9.7 %

of which total revenue +6.6 % · buybacks/dilution +2.9 %

EBIT margin +5.4 %
Tax rate +3.5 %
Residual (interest, one-offs) +2.2 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

MATX screens 28% overvalued. Compare with Adani Ports and Special Economic Zone Limited →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Matson Inc Fair Value". https://www.fairvalue-calculator.com/stock/MATX

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Marine Shipping · 233 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 60 · Above median
Fair Value upside −22% · Below median
Return on equity (TTM) 16% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 13% · Above median
Operating margin (TTM) 8% · Below median
Revenue growth −3% · Below median
Dividend yield (TTM) 0.6% · Bottom 25%
Debt / equity 0.11× · Lower than median

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 16.5× · Pricier than median
P/B 2.31× · Pricier than 75% of peers
P/S (TTM) 1.92× · Pricier than median
P/FCF 41.5× · Pricier than 75% of peers
EV/EBITDA 10.5× · Pricier than 75% of peers
PEG 2.01× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE4 · sector 29
FUTURE0 · sector 24
PAST64 · sector 27
HEALTH94 · sector 89
DIVIDEND13 · sector 53

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,714 ₹1,041 −39%
A.P. Møller - Mærsk A/S MAERSKA kr 20,820 kr 20,145 −3%
532921 532921 ₹1,697 ₹1,305 −23%
COSCO SHIPPING Holdings 601919 ¥16.06 ¥49.90 +211%
Hapag-Lloyd Aktiengesellschaft, HLAG €132.80 €88.00 −34%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.15 +19%
HMM Co 011200 21,450 KRW 33,795 KRW +58%
Orient Overseas (International) Limited 0316 HK$166.90 HK$237.61 +42%
Ningbo Zhoushan Port Company 601018 ¥3.39 ¥5.58 +65%
Qingdao Port International Co 601298 ¥8.69 ¥15.97 +84%

Compare Matson Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Matson Inc (MATX) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $173.95 versus a price of $222.27, about −22% upside (overvalued).
What is the fair value of MATX?
Our model-based fair value for Matson Inc is $173.95 (as of Aug 13, 2026), built from audited fundamentals. The current price: $222.27.
What is the quality score of MATX?
Matson Inc has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Matson Inc (MATX)?
Matson Inc reported trailing-twelve-month revenue of about $3.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of MATX?
The net profit margin of Matson Inc is about 12.9%, meaning it keeps roughly 12.9% of revenue as net income. Based on the latest reported figures.
Does Matson Inc pay a dividend?
Matson Inc currently shows a dividend yield of about 0.64% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Matson Inc in the live analysis

One click puts Matson Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.