FLNG - NYSE

FLEX LNG Ltd.

FLEX LNG Ltd.

FLNGยทNYSE

$29.72

-2.0%
EnergyOil & Gas Midstream

Flex LNG Ltd., through its subsidiaries, engages in the seaborne transportation of liquefied natural gas (LNG) worldwide. As of February 16, 2022, it owned and operated nine M-type electronically controlled gas injection LNG carriers; and four vessels with generation X dual fuel propulsion systems. It also provides chartering and management services. Flex LNG Ltd. was incorporated in 2006 and is based in Hamilton, Bermuda.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.61B
EPS1.3800
P/E Ratio21.54
Earnings Date08/28/2026
FLEX LNG Ltd.

FLEX LNG Ltd. Fair Value Envelope

FLNG ยท NYSE

Our analysis suggests that FLNG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $29.72, this represents a potential HIDDEN relative to our calculated worth for FLEX LNG Ltd..

HIDDEN
Intrinsic Value
Current Price: $29.72

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$335.0M
+ Cash & Equivalents$447.7M
Firm Value$782.7M
- Debt$1.8B
Equity Value-$1.1B
/ Shares Outstanding54,092,376B
DCF Value-$20
OVERVALUED BY 166%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$99.5M
$73.4M
$54.1M
$39.9M
$29.5M
$21.7M
$16.0M
$11.8M
$8.7M
$6.4M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$99.5M
$73.4M
$54.1M
$39.9M
$29.5M
$21.7M
$16.0M
$11.8M
$8.7M
$6.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$92.1M
$62.9M
$43.0M
$29.4M
$20.1M
$13.7M
$9.4M
$6.4M
$4.4M
$3.0M
Terminal Value represents 15.1% of Enterprise Value

Related Guides

Blog Categories

Continue your FLNG research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.