Valuation Hafnia Limited NYSE

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-08-07 EDT			5-day change	1st Jan Change
7.510 ^USD	-0.53%		-2.34%	+40.90%

08-04	Nordic stocks in North America - AstraZeneca rose 2.5 percent	FW
07-30	Nordic stocks in North America, Ericsson fell 1.7%	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	716.4	2,560	3,502	2,686	2,699	3,739	-	-
Change	-	257.27%	36.83%	-23.29%	0.48%	38.51%	-	-
Enterprise Value (EV) ¹	1,948	4,161	4,653	3,613	3,719	4,307	4,169	4,147
Change	-	113.63%	11.84%	-22.34%	2.91%	15.83%	-3.22%	-0.52%
P/E	-12.9x	3.17x	4.27x	3.6x	8.51x	5.23x	10.3x	14x
PBR	0.66x	1.21x	1.46x	-	1.22x	1.46x	1.47x	1.44x
PEG	-	-0x	1.26x	1.39x	-0.1x	0x	-0.2x	-0.5x
Capitalization / Revenue	1.68x	1.85x	2.48x	1.88x	2.73x	2.96x	4.26x	4.67x
EV / Revenue	4.57x	3x	3.3x	2.53x	3.77x	3.41x	4.75x	5.18x
EV / EBITDA	12.8x	4.13x	4.59x	3.64x	6.65x	4.95x	8.02x	9.06x
EV / EBIT	24,969x	5.22x	5.8x	4.65x	10.4x	6.04x	12.3x	14.7x
EV / FCF	33.3x	14.7x	5.31x	3.68x	15.5x	4.82x	8.44x	23.9x
FCF Yield	3.01%	6.79%	18.8%	27.1%	6.43%	20.7%	11.8%	4.18%
Dividend per Share ³	-	8.354	10.58	13.02	5.243	11.3	6.002	4.431
Rate of return	-	16.6%	15.1%	21.4%	9.64%	15.9%	8.45%	6.24%
EPS ³	-1.349	15.91	16.45	16.88	6.396	13.6	6.904	5.081
Distribution rate	-	52.5%	64.3%	77.2%	82%	83.1%	86.9%	87.2%
Net sales ¹	426.1	1,387	1,412	1,426	987	1,264	877.4	801
EBITDA ¹	151.8	1,007	1,013	992.3	559.5	870.5	520	457.8
EBIT ¹	0.078	797.7	801.9	777.2	357.4	712.9	339.2	281.3
Net income ¹	-55.49	751.6	793.3	774	339.7	744.5	362.9	268.5
Net Debt ¹	1,231	1,601	1,151	927	1,019	568.4	429.8	408.2
Reference price ³	17.38	50.40	70.20	60.75	54.40	71.05	71.05	71.05
Nbr of stocks (in thousands)	363,158	500,353	505,899	502,924	497,990	499,781	-	-
Announcement Date	3/15/22	2/28/23	3/5/24	2/25/25	2/26/26	-	-	-

¹NOK in Million²USD in Million³NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENBRIDGE INC.	25.02x	3.28x	13.21x	5.43%	112B
WILLIAMS COMPANIES, INC.	28.78x	9.69x	14.01x	3%	86.11B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.71x	1.84x	10.56x	5.95%	81.67B
KINDER MORGAN, INC.	20.19x	5.49x	11.19x	3.86%	68.7B
TC ENERGY CORPORATION	21.99x	9.5x	12.82x	3.98%	65.93B
MPLX LP	13.74x	6.39x	11.65x	7.76%	59.72B
TARGA RESOURCES CORP.	23.32x	4.03x	12.71x	1.94%	55.08B
ONEOK, INC.	14.94x	2.11x	10.44x	4.98%	54.48B
CHENIERE ENERGY PARTNERS, L.P.	15.76x	3.95x	11.43x	4.92%	31.32B
Average	19.60x	5.14x	12.00x	4.65%	68.35B
Weighted average by Cap.	20.43x	5.20x	12.17x	4.67%