As of 2025-05-17, the Intrinsic Value of Hagar hf (HAGA.IC) is 54.05 ISK. This HAGA.IC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.00 ISK, the upside of Hagar hf is -49.00%.
The range of the Intrinsic Value is 38.52 - 79.65 ISK
Based on its market price of 106.00 ISK and our intrinsic valuation, Hagar hf (HAGA.IC) is overvalued by 49.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.52 - 79.65 | 54.05 | -49.0% |
| DCF (Growth 10y) | 49.26 - 90.20 | 64.89 | -38.8% |
| DCF (EBITDA 5y) | 32.10 - 46.35 | 39.69 | -62.6% |
| DCF (EBITDA 10y) | 44.59 - 62.85 | 53.74 | -49.3% |
| Fair Value | 133.80 - 133.80 | 133.80 | 26.23% |
| P/E | 85.75 - 144.24 | 120.85 | 14.0% |
| EV/EBITDA | 24.48 - 51.31 | 41.00 | -61.3% |
| EPV | 100.06 - 130.31 | 115.18 | 8.7% |
| DDM - Stable | 38.43 - 80.33 | 59.38 | -44.0% |
| DDM - Multi | 48.51 - 76.48 | 59.19 | -44.2% |
| Market Cap (mil) | 117,281.58 |
| Beta | 0.61 |
| Outstanding shares (mil) | 1,106.43 |
| Enterprise Value (mil) | 157,974.58 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.27% |
| Cost of Debt | 8.68% |
| WACC | 10.14% |