Hafnia Limited (HAFNI.OL) intrinsic value
Price 103.00 kr on 2026-10-14.
| Method | Value | Margin of safety |
|---|---|---|
| DCF – bear case | 1,436 kr | |
| DCF – base case | 5,581 kr | +5318.5% |
| DCF – bull case | 45,295 kr | |
| Graham Number | 118.90 kr | +13.4% |
WACC 3.1%, revenue growth 47.2%, FCF margin 13.6%, EPS 12.70 kr, book value per share 49.48 kr. 1 valuation runs recorded.
Community analyses of HAFNI.OL
- Hafnia Limited (HAFNI.OL) — Auto DCF by Sievoo Auto-DCF – base 5,581 kr, margin of safety +5318.5%
More valuations
- AKER.OL – Aker ASA: price 1,346 kr, DCF 5,687,376 kr, Graham Number 2,787 kr, margin of safety +422439.1%
- AKRBP.OL – Aker BP ASA: price 353.70 kr, DCF -1,380 kr, Graham Number 296.03 kr, margin of safety -490.2%
- AUTO.OL – AutoStore Holdings Ltd.: price 15.40 kr, DCF 11.48 kr, Graham Number 7.10 kr, margin of safety -25.5%
- BAKKA.OL – P/F Bakkafrost: price 441.40 kr, DCF -188.62 kr, Graham Number 350.86 kr, margin of safety -142.7%
- DNB.OL – DNB Bank ASA: price 302.40 kr, DCF 765.03 kr, Graham Number 330.63 kr, margin of safety +153.0%
- ENTRA.OL – Entra ASA: price 92.00 kr, DCF 81.47 kr, Graham Number —, margin of safety -11.4%
- EQNR.OL – Equinor ASA: price 417.90 kr, DCF 1,443 kr, Graham Number 370.86 kr, margin of safety +245.3%
- FRO.OL – Frontline plc: price 566.00 kr, DCF 9,254 kr, Graham Number 448.91 kr, margin of safety +1535.0%
- GJF.OL – Gjensidige Forsikring ASA: price 254.20 kr, DCF 606.84 kr, Graham Number 111.05 kr, margin of safety +138.7%
- KIT.OL – Kitron ASA: price 103.30 kr, DCF 685.71 kr, Graham Number 38.12 kr, margin of safety +563.8%
- KOG.OL – Kongsberg Gruppen ASA: price 295.40 kr, DCF 246.27 kr, Graham Number 46.36 kr, margin of safety -16.6%
- MOWI.OL – Mowi ASA: price 203.80 kr, DCF -33.25 kr, Graham Number 163.90 kr, margin of safety -116.3%