Hafnia owns and operates 109 product tankers (LR2/LR1/MR/Handy) plus pool and fee businesses. LTM adjusted NOPAT of USD 430M on USD 3.26B invested capital gives 13.2% ROIC and +USD 169M economic profit at an 8% WACC — but the LTM window absorbs the March 2026 Persian Gulf war and Strait of Hormuz closure, which spiked tonne-mile demand and drove Q1 EBIT margin on TCE to 64.6% versus 34.5% a year earlier.
The company's own FY2025-anchored profile — roughly 10.8% ROIC and USD 58M EP — is the better through-cycle read, and even that captures a firm freight market. Management is explicit: Q2 2026 is 73% covered at USD 46,600/day (well above Q1's 30,327 average), yet the outlook is framed as 'highly uncertain,' with the IEA projecting the first annual oil-demand decline since COVID and rate risk in both directions as the Strait reopens and ballast tonnage repositions.
What supports the floor: distributions (80% payout, USD 0.2877/share declared for Q1), vessel sales realising residual value at gains (USD 44.8M LTM, normalised out of our EBIT), net LTV of 20.2%, and a broker fleet value of USD 4.1B including JV share against an enterprise value near USD 3.8B. The potential TORM combination (Hafnia already holds a stake carried at USD 408M) is live strategic optionality — and integration risk.
Reverse-EP brackets, bridged from USD reporting to NOK listing at the pipeline's injected conversion: capitalising peak LTM NOPAT at zero growth gives ~NOK 99 — not credible as a base. The FY2025-anchored adjusted NOPAT (~USD 356M) capitalised at 8% gives ~NOK 79; full reversion to ROIC = WACC leaves ex-OCI book at ~NOK 53. The NOK 64.7 price sits inside the band, and EV is slightly below the USD 4.1B broker fleet valuation — the market is already discounting substantial normalisation.
Base NOK 72 (+11%): rates fade toward, then slightly below, FY2025 levels — shaded under the NOK 79 anchor because FY2025 itself was a strong rate year. Bull NOK 95 (+47%): prolonged Hormuz dislocation plus a multi-quarter inventory-rebuild cycle holds rates near current levels into 2027. Bear NOK 53 (−18%): the Strait reopens, rates mean-revert hard, EP compresses to zero and the equity settles at book.
At today’s enterprise value the constant-ROIC reverse-DCF maxes out: even at its sustainable-growth ceiling (~-50.0%, limited by ROIC 13% ≈ WACC 8%) it cannot reach the current EV. No-growth value is $12,297/share (19006% of price); the market prices in growth and/or a higher ROIC than booked — richly valued on this lens. Read the sensitivity grid.
| Scenario | 24m target | Impl. g | Upside | Prob. | Driver |
|---|---|---|---|---|---|
| Bull | $95 | ≥-50% | +47% | 25% | Hormuz dislocation + inventory rebuild hold rates into 2027 |
| Base | $72 | ≥-50% | +11% | 45% | Rates fade toward FY2025 levels; shaded for cycle |
| Bear | $53 | ≥-50% | -18% | 30% | Strait reopens, rates revert; EP to zero, ex-OCI book |
| Prob-weighted | $72 | — | +11% | 100% | Scenario-weighted expected value |
| WACC \ g | 0% | 3% | 5% | 8% | 10% | 15% |
|---|---|---|---|---|---|---|
| 6.50% | 16,647 | 18,164 | 19,244 | 20,973 | 22,200 | 25,545 |
| 7.25% | 14,131 | 15,268 | 16,071 | 17,343 | 18,238 | 20,643 |
| 8.00% (base) | 12,297 | 13,163 | 13,767 | 14,715 | 15,373 | 17,110 |
| 8.75% | 10,900 | 11,564 | 12,021 | 12,726 | 13,208 | 14,450 |
| 9.50% | 9,800 | 10,308 | 10,651 | 11,171 | 11,519 | 12,383 |
Green = fair value above the current price of $64.70. 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.
Hormuz closure rerouted trade flows; Q2 2026 already 73% covered at $46,600/day, above Q1's average.
IEA cumulative stock deficit ~900mb by Sep 2026; restocking could support tanker demand for years.
80% payout ratio, quarterly dividends ($143.8M for Q1) plus treasury-share cancellation.
Aging global fleet, growing sanctioned tonnage and LR2s leaking to crude trades tighten effective supply.
Vessel sales at gains ($44.8M LTM); unencumbered vessels worth $1.1B give balance-sheet flexibility.
Hafnia is a well-run, conservatively levered product-tanker owner whose current numbers are flattered by a war premium the company itself will not extrapolate. The 13.2% LTM ROIC and +USD 169M EP are real cash — funding an 80% payout — but the through-cycle anchor is nearer the FY2025 profile, and the price already sits between reversion and pre-war-cycle value. HOLD, medium conviction; base NOK 72 (+11%).
The setup to act on is weakness: toward the high-NOK 50s the price approaches ex-OCI book with fleet steel value above EV, and the payout does the waiting. Chasing the spike at cycle-high rates is the error the cyclical_peak rule exists to prevent.
Every adjustment traces to the cited note/page in the source filing — click to open it there. Annual report / 10-K: 📄 open · Latest interim: 📄 open
| Adjustment / figure | Value | Source | Why mttssn treats it this way |
|---|---|---|---|
| TCE income (net revenue) — Q1 2026 | 282,495 | Condensed consolidated statement of comprehensive income, p.11 📄 p.11 | Net revenue after voyage expenses and pool distributions; used as the LTM revenue build block for the quarter added. |
| TCE income (net revenue) — Q1 2025 comparative | 218,751 | Condensed consolidated statement of comprehensive income, p.11 (comparative column) 📄 p.11 | Same-period-prior-year comparative used to subtract out of the FY2025 anchor for the LTM bridge. |
| Operating profit (reported EBIT) — Q1 2026 | 182,503 | Condensed consolidated statement of comprehensive income, p.11 📄 p.11 | Company-reported operating profit for the quarter added into the LTM EBIT bridge. |
| Operating profit (reported EBIT) — Q1 2025 comparative | 75,463 | Condensed consolidated statement of comprehensive income, p.11 (comparative column) 📄 p.11 | Same-period-prior-year comparative subtracted out of the FY2025 anchor. |
| Gain on disposal of assets — Q1 2026 | 32,526 | Condensed consolidated statement of comprehensive income, p.11 📄 p.11 | Vessel-sale gain (LR1/MR vessels held for sale) normalised out of adjusted EBIT as non-operating. |
| Gain on disposal of assets — FY2025 anchor | 12,236 | Consolidated statement of comprehensive income, p.F-6 📄 p.189 | FY2025 disposal gain component of the LTM normalisation total of $44.8m. |
| Income tax expense — Q1 2026 | 788 | Condensed consolidated statement of comprehensive income, p.11 📄 p.11 | LTM effective tax rate build (tonnage-tax regime): LTM tax 1,864 / LTM pretax income 458,086 = 0.41%. |
| Total shareholders' equity — Q1 2026 snapshot | 2,541,404 | Condensed consolidated balance sheet, p.12 📄 p.12 | Latest-interim IC snapshot base, before OCI stripping and NCI check (none present). |
| Total borrowings — Q1 2026 snapshot | 1,025,529 | Condensed consolidated balance sheet, p.12 (non-current 779,504 + current 246,025); confirmed vs Note 2 Borrowings total 1,025,529 📄 p.12 | Interest-bearing debt component of invested capital. |
| Cash and equivalents — Q1 2026 snapshot | 235,263 | Condensed consolidated balance sheet, p.12 (cash at bank 146,457 + pool cash 88,806) 📄 p.12 | Excess cash above 2% of LTM revenue is removed from invested capital. |
| Accumulated OCI reserves — Q1 2026 snapshot | 93,158 | Condensed consolidated statement of changes in equity, p.13 (translation 109 + hedging 8,140 + fair value 84,909) 📄 p.13 | FX, hedge and fair-value (FVOCI equity investment) reserves are non-operating; stripped so invested capital reflects deployed operating capital. Large swing vs FY2025 driven by the TORM FVOCI fair-value gain. |
| Right-of-use vessel assets — Q1 2026 snapshot | 36,549 | Condensed consolidated balance sheet, p.12 📄 p.12 | Immaterial (~1.6%) vs owned vessels + dry-docking of 2,267,659, so lease liabilities remain excluded from invested capital. |
| Adjusted EBITDA — Q1 2026 (company APM) | 198,621 | Key figures table p.10; defined in Note 9: Non-IFRS measures, p.35 📄 p.10 | Company's own non-IFRS operating profitability measure; used with trailing Q2 2025-Q1 2026 quarterly Adjusted EBITDA ($633.0m) less LTM D&A ($200.6m) to sanity-check our LTM adjusted EBIT of $431.9m (divergence 0.13%). |
| Free cash flow — Q1 2026 | 106,899 | Condensed consolidated statement of cash flows, p.14 (operating 127,684 - capex 20,785) 📄 p.14 | Quarter added into the LTM FCF bridge (LTM FCF $453.6m). |
| Dividend declared — Q1 2026 | 0.288 | Highlights — Q1 2026, p.6 📄 p.6 | USD 0.2877/share, 80% payout ratio; confirms continued distribution policy. |
How the mttssn view has evolved — each prior dated note is preserved.