Valuation Hafnia Limited

Stocks

Market Closed - Oslo Bors 19:45:00 30/10/2026 +04			5-day change	1st Jan Change
100.20 ^NOK	-0.60%		+2.24%	+84.19%

10-30	Danske Bank raises target price for Hafnia to 116 Norwegian kroner (90), reiterates buy - BN	FW
10-28	DNB Carnegie raises price target for Hafnia to 103 Norwegian kroner (87), reiterates hold	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	716.4	2,560	3,502	2,686	2,699	5,444	-	-
Change	-	257.27%	36.83%	-23.29%	0.48%	101.69%	-	-
Enterprise Value (EV) ¹	1,948	4,161	4,653	3,613	3,719	5,908	5,762	5,748
Change	-	113.63%	11.84%	-22.34%	2.91%	58.89%	-2.47%	-0.26%
P/E	-12.9x	3.17x	4.27x	3.6x	8.51x	5.73x	8.85x	14.8x
PBR	0.66x	1.21x	1.46x	-	1.22x	1.87x	1.95x	1.96x
PEG	-	-0x	1.26x	1.39x	-0.1x	0x	-0.3x	-0.4x
Capitalization / Revenue	1.68x	1.85x	2.48x	1.88x	2.73x	3.8x	4.31x	5.95x
EV / Revenue	4.57x	3x	3.3x	2.53x	3.77x	4.13x	4.56x	6.28x
EV / EBITDA	12.8x	4.13x	4.59x	3.64x	6.65x	5.82x	7.53x	10.2x
EV / EBIT	24,969x	5.22x	5.8x	4.65x	10.4x	6.94x	10.5x	17x
EV / FCF	33.3x	14.7x	5.31x	3.68x	15.5x	6.33x	6.4x	21.4x
FCF Yield	3.01%	6.79%	18.8%	27.1%	6.43%	15.8%	15.6%	4.67%
Dividend per Share ³	-	8.354	10.58	13.02	5.243	15.12	10.05	5.996
Rate of return	-	16.6%	15.1%	21.4%	9.64%	15.1%	10%	5.98%
EPS ³	-1.349	15.91	16.45	16.88	6.396	17.48	11.32	6.783
Distribution rate	-	52.5%	64.3%	77.2%	82%	86.5%	88.7%	88.4%
Net sales ¹	426.1	1,387	1,412	1,426	987	1,432	1,264	914.6
EBITDA ¹	151.8	1,007	1,013	992.3	559.5	1,016	765.4	563.6
EBIT ¹	0.078	797.7	801.9	777.2	357.4	851.9	550.6	338
Net income ¹	-55.49	751.6	793.3	774	339.7	936.6	658.8	379.8
Net Debt ¹	1,231	1,601	1,151	927	1,019	464.2	318.1	303.3
Reference price ³	17.38	50.40	70.20	60.75	54.40	100.20	100.20	100.20
Nbr of stocks (in thousands)	363,158	500,353	505,899	502,924	497,990	499,781	-	-
Announcement Date	15/03/22	28/02/23	05/03/24	25/02/25	26/02/26	-	-	-

¹NOK in Million²USD in Million³NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HAFNIA LIMITED	6.19x	4.4x	6.16x	14.18%	5.44B
ENBRIDGE INC.	24.84x	3.33x	13.22x	5.64%	110B
WILLIAMS COMPANIES, INC.	30.01x	10.09x	14.65x	2.82%	91.59B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.98x	1.87x	10.69x	5.74%	84.33B
KINDER MORGAN, INC.	22.06x	5.89x	11.84x	3.5%	75.68B
ENERGY TRANSFER LP	12.03x	1.14x	7.29x	6.55%	71.9B
TARGA RESOURCES CORP.	27.53x	4.58x	14.56x	1.6%	66.98B
TC ENERGY CORPORATION	23.39x	9.62x	12.91x	3.89%	67.11B
CHENIERE ENERGY, INC.	40.33x	3.81x	10.36x	0.73%	65.13B
MPLX LP	13.89x	6.55x	11.84x	7.59%	60.72B
Average	21.33x	5.13x	11.35x	5.22%	69.87B
Weighted average by Cap.	22.93x	5.15x	12.00x	4.37%