As of 2025-06-03, the Intrinsic Value of Hoegh LNG Holdings Ltd (HLNG.OL) is 48.41 NOK. This HLNG.OL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 23.40 NOK, the upside of Hoegh LNG Holdings Ltd is 106.90%.
The range of the Intrinsic Value is (65.51) - 2,737.40 NOK
Based on its market price of 23.40 NOK and our intrinsic valuation, Hoegh LNG Holdings Ltd (HLNG.OL) is undervalued by 106.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (138.41) - 903.89 | (95.95) | -510.0% |
| DCF (Growth 10y) | (65.51) - 2,737.40 | 48.41 | 106.9% |
| DCF (EBITDA 5y) | (43.53) - 135.59 | 44.97 | 92.2% |
| DCF (EBITDA 10y) | (17.80) - 229.83 | 94.35 | 303.2% |
| Fair Value | 0.10 - 0.10 | 0.10 | -99.58% |
| P/E | (25.27) - 5.65 | (16.64) | -171.1% |
| EV/EBITDA | (93.48) - 111.10 | 2.53 | -89.2% |
| EPV | (213.35) - (225.87) | (219.61) | -1038.5% |
| DDM - Stable | 0.15 - 0.72 | 0.44 | -98.1% |
| DDM - Multi | 21.40 - 35.41 | 24.76 | 5.8% |
| Market Cap (mil) | 1,784.25 |
| Beta | 1.92 |
| Outstanding shares (mil) | 76.25 |
| Enterprise Value (mil) | 17,720.18 |
| Market risk premium | 4.74% |
| Cost of Equity | 9.20% |
| Cost of Debt | 9.49% |
| WACC | 6.94% |