EN DE

Höegh LNG Holdings (HLNG) Fair Value & Analysis

Energy · NO · Market cap 1.8B NOK

HL Höegh LNG Holdings HLNG · OL
Pricekr 23.40
Fair Valuekr 10.06
Upside-57.0%
Quality44/100
Watch Höegh LNG Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -13.7% net margin
High debt · generates free cash flow
Mixed vs. peers (5/12)
Narrow moat 43/100
Evidence: Medium Range kr 5.73 – kr 17.29 Share as image

Fair value as of: Jul 20, 2026

From 24 valuation models · updated 21 days ago

Below-average quality, and screening another 57% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 17.29). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (kr 5.73 to kr 17.29). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 23.40 kr 23.10 Fair Value kr 10.06 Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range kr 23.10 – kr 23.40 · fair‑value band kr 5.73 – kr 17.29 · the kr 23.40 price screens above the kr 10.06 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Höegh LNG Holdings (HLNG) currently trades at kr 23.40, while our model-based Fair Value estimate is kr 10.06, implying the stock looks roughly 57.0% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Höegh LNG Holdings generated revenue of 332M NOK at a net margin of -13.7%. Revenue declined 3.2% year over year. It earns a return on equity of -0.2%. Net debt stands at 1.4B NOK. Fundamentals as of Jul 20, 2026

Our scenario range runs from kr 5.73 (bear case) to kr 17.29 (bull case); at kr 23.40, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -35% fair-value upside, at -57%, HLNG screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF kr 0.4700 kr 8.91 kr 21.34 80
Residual Income kr 7.13 kr 8.46 kr 18.25 76
Rev-Margin DCF kr 0.2800 kr 6.56 74
All 24 models by family
DCF Models
FCF DCF kr 0.7600 kr 10.58 kr 26.12 38
5Y Revenue Exit kr 0.2500 kr 6.42 39
5Y EBITDA Exit kr 3.86 kr 17.80 kr 35.61 41
5Y P/E Exit kr 7.02 kr 16.53 38
10Y Revenue Exit kr 2.20 kr 9.50 36
10Y EBITDA Exit kr 2.47 kr 14.11 kr 32.34 37
10Y P/E Exit kr 6.79 kr 17.42 35
Earnings-Based
Graham-Dodd kr 7.26 kr 36.57 kr 50.49 54
Lynch FV kr 9.91 kr 14.16 kr 18.41 50
PEG = 1.0 kr 9.91 kr 14.16 kr 18.41 46
EPV kr 8.11 kr 10.95 kr 13.31 59
Dividend Discount
Gordon GGM kr 0.1900 kr 0.3500 kr 0.4800 70
DDM Multi-Stage kr 0.1900 kr 0.3200 kr 0.3700 61
Multiples
P/E Multiple kr 11.22 kr 14.95 kr 18.69 63
P/S Multiple kr 5.73 kr 7.64 kr 9.55 58
P/B Multiple kr 10.70 kr 14.26 kr 17.83 55
EV/EBIT kr 8.98 kr 16.20 kr 23.43 53
EV/EBITDA kr 7.26 kr 13.91 kr 20.56 54
Asset-Based
NCAV (Graham) kr 3.96 kr 5.31 kr 7.92 50
Growth DCF
Growth DCF kr 0.4700 kr 8.91 kr 21.34 80
Rev-Margin DCF kr 0.2800 kr 6.56 74
Economic Profit
Residual Income kr 7.13 kr 8.46 kr 18.25 76
ROIC Compounder kr 8.20 kr 13.79 kr 20.24 72
Growth Earnings
Growth-Adj P/E kr 12.44 kr 17.77 kr 23.10 68

Widest divergence: Growth Earnings (kr 17.77) versus Growth DCF (kr 0.2800). Highest evidence: Growth DCF (80).

Notify me when HLNG reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 332M NOK
Revenue growth (YoY) -3.2%
Net margin -13.7%
Return on equity -0.2%
Free cash flow 94.0M NOK FY2023
Operating margin 31.4%
More key figures
EPS (TTM) kr -5.11
Net debt 1.4B NOK FY2023

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 46 · Market factors (momentum, volatility) 41

Profitability 36
Margins and returns on capital today
Quality Growth 94
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 13
Balance sheet, leverage, solvency risk
Investment 30
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 40
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Höegh LNG Holdings Ltd., together with its subsidiaries, provides floating energy solutions worldwide. The company operates through four segments: HMLP, Operations, Business Development, and Project Execution. It owns and operates floating LNG import terminals, floating storage and regasification units (FSRUs), and LNG carriers (LNGCs).

Full company description

Höegh LNG Holdings Ltd., together with its subsidiaries, provides floating energy solutions worldwide. The company operates through four segments: HMLP, Operations, Business Development, and Project Execution. It owns and operates floating LNG import terminals, floating storage and regasification units (FSRUs), and LNG carriers (LNGCs). The company also acquires FSRUs, LNGCs, and other LNG infrastructure assets under long-term charters. As of December 31, 2020, it operated a fleet of two LNG transportation vessels, and ten floating storage and regasification units. The company is also involved in the commercial and technical management and bareboat hiring; and business development and project execution activities, as well as corporate functions. In addition, it owns ships. The company was incorporated in 2006 and is headquartered in Oslo, Norway. As of May 4, 2021, Höegh LNG Holdings Ltd. operates as a join venture between Leif Höegh & Co AS and Morgan Stanley Infrastructure Inc.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2019 – FY2023 · reported fiscal years

Höegh LNG Holdings reported revenue of kr 486M in FY2023 versus kr 315M in FY2019, a compound +11.4%/yr. Reported net income was kr 81.4M in FY2023, compounding +78.4%/yr from FY2019.

Growth Quality 61/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2023)
486M NOK
Latest YoY
+34.5%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+15.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.6%
Avg. growth/yr (15Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.2%
Revenue +11.4%/yr
FY19 kr 315M
FY20 kr 313M
FY21 kr 322M
FY22 kr 361M
FY23 kr 486M
Net income +78.4%/yr
FY19 kr 8.0M
FY20 kr 146K
FY21 −kr 21.3M
FY22 −kr 55.4M
FY23 kr 81.4M

HLNG screens 57% overvalued. Compare with Enbridge Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Höegh LNG Holdings Fair Value". https://www.fairvalue-calculator.com/stock/HLNG

Peer Group

Oil & Gas Midstream · 87 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 44 · Below median
Fair Value upside −57% · Below median
Return on assets 3% · Bottom 25%
Net margin (TTM) -14% · Bottom 25%
Operating margin (TTM) 31% · Above median
Revenue growth -3% · Below median
Debt / equity 1.96× · Higher than median

Valuation Multiples vs Oil & Gas Midstream median · lower = cheaper

P/B 0.31× · Cheaper than 75% of peers
P/S (TTM) 0.56× · Cheaper than 75% of peers
P/FCF 2.0× · Cheaper than 75% of peers
EV/EBITDA 6.4× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 0 · sector 41
PAST 0 · sector 41
HEALTH 2 · sector 54
DIVIDEND 0 · sector 99

VALUE 0: the price sits above our fair-value range.

Insider activity: 30/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas Midstream stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Enbridge Inc ENB $56.46 $47.20 -16%
The Williams Companies, Inc WMB $73.38 $12.03 -84%
Enterprise Products Partners L.P. EPD $38.31 $24.74 -35%
TC Energy Corporation TRP C$97.79 C$42.00 -57%
Kinder Morgan, Inc KMI $32.54 $11.12 -66%
Energy Transfer LP, ET $19.91 $17.69 -11%
ONEOK, Inc OKE $93.52 $64.05 -32%
Targa Resources Corp TRGP $273.35 $79.61 -71%
MPLX LP owns and MPLX $57.17 $37.05 -35%
Cheniere Energy, Inc LNG $255.83 $211.18 -17%

Compare Höegh LNG Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Höegh LNG Holdings (HLNG) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of kr 10.06 versus a price of kr 23.40, about −57% (overvalued).
What is the fair value of HLNG?
Our model-based fair value for Höegh LNG Holdings is kr 10.06 (as of Jul 20, 2026), built from audited fundamentals. The current price is kr 23.40.
What is the quality score of HLNG?
Höegh LNG Holdings has a Quality Score of 44/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Höegh LNG Holdings (HLNG)?
Höegh LNG Holdings reported trailing-twelve-month revenue of about 332M NOK (latest available figure, as of Jul 20, 2026).
What is the net profit margin of HLNG?
The net profit margin of Höegh LNG Holdings is about -13.7%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Höegh LNG Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.