US · HAFN
Hafnia Limited
- Sector
- Industrials · Marine Shipping
- Headquarters
- Singapore HM 1189
- Website
- hafniabw.com
Price · as of 2025-12-31
$8.92
Market cap 3.86B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $22.25 | +149.44% |
| Intrinsic Value(DCF) | $3.14 | -64.8% |
| Graham-Dodd Method(GD) | $2.03 | -77.26% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $3.76 | $0.60 | |||
| 2018 | $3.85 | $0.00 | |||
| 2019 | $4.26 | $26.36 | |||
| 2020 | $1.15 | $5.51 | |||
| 2021 | $2.29 | $0.00 | |||
| 2022 | $4.43 | $219.48 | |||
| 2023 | $0.00 | $70.75 | |||
| 2024 | $4.26 | $24.38 | $24.18 | $0.00 | $23.08 |
| 2025 | $7.77 | $22.25 | $0.47 | $2.03 | $0.00 |
AI valuation
Our deep-learning model estimates Hafnia Limited's (HAFN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $22.25
- Current price
- $8.92
- AI upside
- +149.44%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.14
-64.8% upside
Graham-Dodd
$2.03
-77.26% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HAFN | Hafnia Limited | $8.92 | 3.86B | +149% | -65% | -77% | — | 11.07 | 1.66 | 1.65 | 8.86 | — | 1.66 | 18.02% | 14.30% | 14.89% | 15.25% | 10.47% | 9.32% | 0.49 | 5.62 | 1.53 | 1.30 | 1.74 | -5400.00% | -1812.00% | -5804.00% | 10.63% | 1.02 | 12.92% | 5.28% | 58.50% | 6.02% | 14.34 | 11.71 | 2.05 | 2.88 |
| AZZ | AZZ Inc. | $135.98 | 4.09B | — | +303% | -84% | -14% | 50.47 | 2.53 | 1.68 | 10.55 | — | -32.99 | 24.25% | 14.98% | 8.17% | — | — | — | 0.84 | 2.91 | 1.70 | 1.16 | 2.63 | — | — | — | 5.06% | 1.13 | — | 0.87% | 44.10% | 0.87% | 14.91 | 26.29 | 2.23 | 2.87 |
| BWLP | BW LPG Limited | $18.23 | 2.76B | +27% | +2,711% | — | +309% | 3.28 | 0.77 | 0.39 | 3.53 | — | 0.77 | 19.17% | 12.17% | 9.94% | 25.95% | 18.13% | 14.55% | 0.65 | 20.24 | 1.11 | 0.81 | 1.38 | -2521.00% | 2091.00% | -6297.00% | 10.55% | 1.23 | 6.61% | 27.90% | 91.40% | 27.91% | 5.26 | 15.54 | 0.64 | 2.37 |
| CMBT | Cmb.Tech N.V. | $14.81 | 3.4B | +166% | -76% | — | — | 2.13 | 1.49 | 1.89 | 8.16 | 47.64 | 1.51 | 59.82% | 106.62% | 92.62% | 46.98% | 30.16% | 22.74% | 2.20 | 6.87 | 1.20 | 0.59 | 4.84 | 447.00% | -2387.00% | -22421.00% | -35.63% | 1.12 | -19.07% | 60.75% | 129.40% | 67.59% | 4.35 | -6.89 | 4.64 | 1.78 |
| KFY | Korn Ferry | $62.67 | 3.27B | +45% | -33% | -72% | -47% | 14.96 | 2.01 | 1.36 | 7.37 | 35.28 | 4.43 | 26.00% | 12.54% | 8.91% | 13.95% | 18.51% | 6.66% | 0.31 | 17.01 | 1.83 | 1.72 | -0.98 | 4241.00% | -123.00% | 3193.00% | 8.03% | 0.38 | 22.17% | 2.23% | 33.30% | 6.59% | 9.49 | 10.88 | 1.19 | 2.97 |
| MATX | Matson, Inc. | $166.13 | 5.18B | -28% | -52% | -22% | -48% | 11.86 | 1.91 | 1.58 | 6.23 | — | 2.31 | 22.77% | 13.97% | 13.30% | 16.44% | 12.76% | 10.16% | 0.13 | 27.49 | 0.81 | 0.24 | 0.24 | -43.00% | -226.00% | -6642.00% | 2.91% | 0.94 | 5.04% | 0.85% | 10.10% | 11.76% | 11.74 | 35.68 | 1.64 | 3.39 |
| PLUG | Plug Power Inc. | $1.79 | 1.85B | +1,147% | -60% | — | +2,638% | -0.73 | 0.88 | 2.43 | -1.21 | -11.13 | 0.93 | -99.38% | -321.21% | -334.71% | -90.88% | -62.11% | -49.49% | 0.62 | -43.32 | 1.97 | 0.61 | -0.44 | 652.00% | -2945.00% | -4104.00% | -69.56% | -0.97 | -32.72% | 0.00% | 0.00% | 7.72% | -1.19 | -2.26 | 3.82 | -3.48 |
| SB | Safe Bulkers, Inc. | $6.56 | 671.27M | +164% | -58% | +24% | +120% | 4.04 | 0.47 | 1.28 | 4.21 | 11.20 | 0.47 | 45.56% | 36.37% | 31.65% | 11.99% | 9.13% | 7.10% | 0.65 | 3.20 | 1.91 | 1.66 | 2.38 | 3607.00% | 817.00% | -8352.00% | -3.64% | 1.51 | -1.17% | 7.50% | 30.30% | 16.16% | 7.16 | -55.99 | 2.61 | 1.47 |
| TEX | Terex Corporation | $68.79 | 4.53B | -16% | -60% | -68% | -33% | 20.68 | 2.18 | 0.84 | 10.44 | — | -198.69 | 19.39% | 8.76% | 4.08% | 11.26% | 8.67% | 3.72% | 1.34 | 2.68 | 2.30 | 1.27 | 3.22 | -3286.00% | 573.00% | 7037.00% | 7.05% | 0.37 | 7.76% | 0.98% | 20.40% | 8.62% | 13.91 | 20.52 | 1.22 | 2.60 |
About Hafnia Limited
Hafnia Limited owns and operates oil product tankers in Bermuda. It operates through Long Range II, Long Range I, Medium Range (MR), Handy size, and Specialized segments. The company transports clean and dirty, refined oil products, vegetable oil, and easy chemicals to national and international oil companies, and chemical companies, as well as trading and utility companies; and owns and operates 200 vessels. It provides ship owning, ship-management, investment, management, corporate support, and agency office services. In addition, the company provides integrated shipping platform, including technical management, commercial and chartering services, pool management, and large-scale bunker desk services. Hafnia Limited is based in Hamilton, Bermuda.
- CEO
- Mikael Opstun Skov
- Employees
- 4.96K
- Beta
- -0.27
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.14 ÷ $8.92) − 1 = -64.8% (DCF, example).