The Discounted Cash Flow (DCF) valuation of Hafnia Ltd (HAFNI.OL) is 76.59 NOK. With the latest stock price at 51.12 NOK, the upside of Hafnia Ltd based on DCF is 49.8%.
Based on the latest price of 51.12 NOK and our DCF valuation, Hafnia Ltd (HAFNI.OL) is a buy. buying HAFNI.OL stocks now will result in a potential gain of 49.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.9% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 63.29 - 96.60 | 76.59 |
| Upside | 23.8% - 89.0% | 49.8% |