Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Hafnia Ltd
Bear Case (25th pct.)
3.0% vs price
Base Case (Median)
24.8% vs price
Bull Case (75th pct.)
91.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $10.78 | 6.6% | High (40%) |
| PE Comparable | $12.63 | 24.8% | Medium (25%) |
| Growth Trajectory DCF | $22.36 | 120.9% | Medium (20%) |
| Graham Number | $8.39 | -17.1% | Medium (30%) |
| EV/EBITDA | $10.05 | -0.7% | Medium (20%) |
| EV/FCF | $16.45 | 62.6% | Medium (20%) |
| Earnings Power Value | $33.46 | 230.7% | Medium (50%) |
Based on 7 out of 7 methods, HAFN appears undervalued at the current price of $10.12. The base case fair value of $12.63 implies 24.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.