Höegh is one of the world's largest deep-sea car/RoRo carriers, running a 42-vessel fleet (37 owned) into a structural Asia-export wave — Chinese light-vehicle exports +57% y/y and Asian construction-equipment exports +57% in Q1 2026 keep tonnage tight. The Aurora-class newbuild programme (8th delivered Jan 2026, ammonia/LNG-ready) is nearly fully funded (USD 19m equity left) and lowers carbon intensity. Adjusted ROIC of 19.3% on NOK 19.2bn of capital, +NOK 2.18bn economic profit, and a 53% equity ratio confirm a genuinely high-return operator — for now.
But this is a freight-rate cyclical near its peak. FY2025 EBITDA (USD 621m) already fell from USD 692m in 2024; net freight rate is -6% y/y and flat q/q at USD 78.9/cbm; Q1 2026 net profit USD 103m vs 155m a year earlier. A 20.5%-of-fleet global PCTC orderbook is the supply overhang that historically breaks rate cycles. With EV/IC at 1.7x the equity discounts these peak economics persisting — the crux of a HOLD.
Capitalising adjusted NOPAT of NOK 3,717m at WACC−g and bridging through ~NOK 6.5bn net debt, fair value sits around the NOK 138 price only if mid-cycle rates hold near current levels; on a normalised (lower) freight rate the reverse-DCF falls below price. ROIC >> WACC means the implied-growth lens governs, and the market is implicitly assuming durability the orderbook makes hard to guarantee.
Base NOK 140 (flat — peak-ish economics fairly priced); bull NOK 175 (rates hold, Asia-export wave persists, ammonia premium emerges); bear NOK 95 (orderbook deliveries + demand softening compress net rates toward mid-cycle).
The market pays today’s enterprise value for roughly -17.2% NOPAT growth over 5 years. The business earns 19% on capital against a 8% cost of capital (spread +11.3 pp); the no-growth value is NOK 259/share (187% of price), so the rest is priced-in growth.
| Scenario | 24m target | Impl. g | Upside | Prob. | Driver |
|---|---|---|---|---|---|
| Bull | NOK 175 | -11% | +27% | 25% | Rates hold; Asia-export wave persists; ammonia premium |
| Base | NOK 140 | -17% | +1% | 45% | Peak-ish economics fairly priced |
| Bear | NOK 95 | -27% | -31% | 30% | Orderbook + demand soften net rates to mid-cycle |
| Prob-weighted | NOK 135 | — | -2% | 100% | Scenario-weighted expected value |
| WACC \ g | 0% | 3% | 5% | 8% | 10% | 15% |
|---|---|---|---|---|---|---|
| 6.50% | 364 | 408 | 440 | 491 | 528 | 631 |
| 7.25% | 303 | 338 | 363 | 403 | 432 | 511 |
| 8.00% (base) | 259 | 287 | 307 | 339 | 362 | 425 |
| 8.75% | 225 | 248 | 264 | 290 | 309 | 359 |
| 9.50% | 198 | 217 | 231 | 252 | 267 | 308 |
Green = fair value above the current price of NOK 138.20. The reverse-DCF conclusion is dominated by WACC and growth — see the whole surface, not a single fair value.
⤓ Download the full model (.xlsx) — formula-driven sheets; flex the blue input cells and the model cascades in Excel.
Chinese LV exports +57% and Asian construction-equipment exports +57% y/y in Q1 2026 keep deep-sea PCTC capacity tight.
37 of 42 vessels owned; Aurora-class newbuilds are fuel-efficient and ammonia/LNG-ready, lowering cost and carbon.
FY2025 FCF USD 583m funds a quarterly dividend (Q1 2026: USD 0.4927/sh); newbuild capex nearly complete (USD 19m equity left).
The single biggest earnings lever — USD 78.9/cbm net; the whole thesis turns on whether it holds or mean-reverts.
Near-zero cash tax (Norwegian tonnage tax) lifts cash conversion and supports the high reported ROIC.
Höegh is a high-quality, high-ROIC cyclical at an advanced point in its freight-rate cycle. The owned Aurora fleet, +NOK 2.18bn economic profit and strong balance sheet are real, but the price already discounts durable peak rates against a 20.5%-of-fleet orderbook. We rate it HOLD, medium conviction; base target NOK 140 (flat).
We would turn more constructive nearer NOK 95-110, where mid-cycle economics rather than peak rates would be in the price — and more cautious on clear evidence of rate roll-over or accelerating deliveries.
Every adjustment traces to the cited note/page in the source filing — click to open it there. Annual report / 10-K: 📄 open
NOPAT adjustments: asset_disposal_normalize: LTM EBIT (NOK 4963.5) embeds net vessel-disposal gains of ~USD 20m (FY2025 gain USD 60.7m on Höegh Beijing/New York less the Q1 2025 USD 40.7m gain that the LTM bridge subtracts) ≈ NOK 198m. These are genuine one-offs in 'Gain/(loss) on sale of assets' above EBIT — removed pretax. Charter-hire expense (Q1 USD 28.2m, up from 10.2m) is left in opex (short-term chartered-in tonnage, correctly below the EBITDA line). No R&D, no PPA, no goodwill, no restructuring.
Company add-backs we reject: No PPA amortization (intangibles = 0; no acquired intangibles). Share bonus program is immaterial (278,314 potential bonus shares at 31.03.2026; EPS dilution USD 0.001) — not separately quantified as expense; treated as 0. Company's only APM adjustment historically is anti-trust cost (USD 4m in FY2024, nil in FY2025/Q1 2026).
Invested capital: BS from Q1 2026 (31.03.2026). USD->NOK at ~9.69. IB debt gross = USD 968.9m (mortgage 638.5 + other/SLB 309.8 + lease 20.6) ≈ NOK 9,388.6 (includes the immaterial lease liability). Pension net liab USD 3.2m ≈ NOK 31. equity_ex_oci = total_equity (OCI immaterial: FY2025 OCI USD 0.7m, Q1 2026 OCI nil). IC = equity_ex_oci + IB_debt + pension - excess_cash = 12,385.5 + 9,388.6 + 31.2 - 2,557.7 = 19,247.4. Higher than stub ic_base (18,925.2) because we retain operational_cash (2% of revenue) rather than netting all cash.
Pages read — FY: [14, 26, 68, 81, 271, 274, 302, 303] · Q: [2, 3, 4, 5, 6, 7, 13, 14, 15, 16, 19, 20, 21, 22, 23, 24, 25, 26, 27] 📄 p.14
How the mttssn view has evolved — each prior dated note is preserved.