The Discounted Cash Flow (DCF) valuation of Hafnia Ltd (HAFNI.OL) is 76.75 NOK. With the latest stock price at 50.90 NOK, the upside of Hafnia Ltd based on DCF is 50.8%.
Based on the latest price of 50.90 NOK and our DCF valuation, Hafnia Ltd (HAFNI.OL) is a buy. buying HAFNI.OL stocks now will result in a potential gain of 50.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.9% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 63.05 - 97.65 | 76.75 |
| Upside | 23.9% - 91.9% | 50.8% |