image
Golar LNG Limited GLNG
Energy - Oil & Gas Midstream - NASDAQ - BM
Watchlist
$ 32.42
5.6 %
$ 3.39 B
Market Cap
67.54
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GLNG stock under the worst case scenario is HIDDEN Compared to the current market price of 32.4 USD, Golar LNG Limited is HIDDEN

GLNG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GLNG stock under the base case scenario is HIDDEN Compared to the current market price of 32.4 USD, Golar LNG Limited is HIDDEN

GLNG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GLNG stock under the best case scenario is HIDDEN Compared to the current market price of 32.4 USD, Golar LNG Limited is HIDDEN

GLNG Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart GLNG

image
1M -16%
6M -16%
1Y 33%
3Y 53%
5Y 466%
All
$44.0$44.0$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
260 M REVENUE
-12.75%
Growth Rates
1Year -12.75%
3Years -16.78%
5Years -10.32%
7Years 8.88%
10Years 9.39%
62.2 M OPERATING INCOME
293.59%
Growth Rates
1Year 293.59%
3Years -30.08%
5Years -14.20%
7Years 15.41%
10Years 44.76%
49.7 M NET INCOME
206.20%
Growth Rates
1Year 206.20%
3Years -55.38%
5Years 19.63%
7Years 12.93%
10Years 12.33%
318 M OPERATING CASH FLOW
135.30%
Growth Rates
1Year 135.30%
3Years 11.43%
5Years 24.46%
7Years 31.37%
10Years 29.03%
-416 M INVESTING CASH FLOW
-215.72%
Growth Rates
1Year -215.72%
3Years -77.50%
5Years -9.48%
7Years 0.60%
10Years 11.61%
42.7 M FINANCING CASH FLOW
117.43%
Growth Rates
1Year 117.43%
3Years 41.41%
5Years 19.17%
7Years -26.75%
10Years -29.81%
65.9 M REVENUE
1.71%
Growth Rates
1Year -12.75%
3Years -16.78%
5Years -10.32%
7Years 8.88%
10Years 9.39%
8.32 M OPERATING INCOME
129.42%
Growth Rates
1Year 293.59%
3Years -30.08%
5Years -14.20%
7Years 15.41%
10Years 44.76%
3.35 M NET INCOME
109.31%
Growth Rates
1Year 206.20%
3Years -55.38%
5Years 19.63%
7Years 12.93%
10Years 12.33%
163 M OPERATING CASH FLOW
161.08%
Growth Rates
1Year 135.30%
3Years 11.43%
5Years 24.46%
7Years 31.37%
10Years 29.03%
-212 M INVESTING CASH FLOW
-164.69%
Growth Rates
1Year -215.72%
3Years -77.50%
5Years -9.48%
7Years 0.60%
10Years 11.61%
-59.4 M FINANCING CASH FLOW
-27.02%
Growth Rates
1Year 117.43%
3Years 41.41%
5Years 19.17%
7Years -26.75%
10Years -29.81%
Balance Sheet Golar LNG Limited
image
Current Assets 779 M
Cash & Short-Term Investments 566 M
Receivables 50 M
Other Current Assets 163 M
Non-Current Assets 3.57 B
Long-Term Investments 43.7 M
PP&E 3.29 B
Other Non-Current Assets 243 M
13.01 %3.74 %75.51 %5.59 %Total Assets$4.4b
Current Liabilities 826 M
Accounts Payable 179 M
Short-Term Debt 520 M
Other Current Liabilities 127 M
Non-Current Liabilities 973 M
Long-Term Debt 931 M
Other Non-Current Liabilities 41.8 M
9.93 %28.92 %7.07 %51.76 %Total Liabilities$1.8b
EFFICIENCY
Earnings Waterfall Golar LNG Limited
image
Revenue 260 M
Cost Of Revenue 134 M
Gross Profit 126 M
Operating Expenses 64.3 M
Operating Income 62.2 M
Other Expenses 12.5 M
Net Income 49.7 M
300m300m250m250m200m200m150m150m100m100m50m50m00260m(134m)126m(64m)62m(12m)50mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
48.56% GROSS MARGIN
48.56%
Averages
1Year 48.56%
3Years 51.01%
5Years 49.65%
7Years 45.50%
10Years 7.32%
23.88% OPERATING MARGIN
23.88%
Averages
1Year 23.88%
3Years 21.13%
5Years 28.66%
7Years 28.53%
10Years -7.06%
19.09% NET MARGIN
19.09%
Averages
1Year 19.09%
3Years 99.21%
5Years 59.49%
7Years 32.76%
10Years -34.86%
2.47% ROE
2.47%
Averages
1Year 2.47%
3Years 10.57%
5Years 6.36%
7Years 2.03%
10Years -1.81%
1.14% ROA
1.14%
Averages
1Year 1.14%
3Years 6.13%
5Years 3.68%
7Years 1.74%
10Years -0.10%
1.54% ROIC
1.54%
Averages
1Year 1.54%
3Years 1.17%
5Years 2.48%
7Years 2.62%
10Years 1.17%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Golar LNG Limited
image
100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)(500m)(500m)(600m)(600m)(700m)(700m)(800m)(800m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 49.7 M
Depreciation & Amortization 56.6 M
Capital Expenditures -437 M
Stock-Based Compensation 7.18 M
Change in Working Capital 48.2 M
Others 195 M
Free Cash Flow -119 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Golar LNG Limited
image
Wall Street analysts predict an average 1-year price target for GLNG of $47.9 , with forecasts ranging from a low of $34 to a high of $56 .
GLNG Lowest Price Target Wall Street Target
34 USD 4.87%
GLNG Average Price Target Wall Street Target
47.9 USD 47.80%
GLNG Highest Price Target Wall Street Target
56 USD 72.73%
Price
Max Price Target
Min Price Target
Average Price Target
606055555050454540403535303025252020May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.59% DIVIDEND YIELD
0.25 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.0002.0001.8001.8001.6001.6001.4001.4001.2001.2001.0001.0000.8000.8000.6000.6000.4000.4000.2000.2000.0000.0000.450.150.250.250.450.150.250.250.450.1250.250.250.451.800.200.200.150.380.250.800.251.000.500.002015201520162016201720172018201820192019202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership Golar LNG Limited
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Golar LNG Has Multiple Growth Catalysts At Play Golar LNG is poised for significant EBITDA growth, as the firm brings Gimi onstream with BP. Golar may realize incremental EBITDA growth through commodity-linked agreements. Golar's transition to a pure FLNG company through its strategic asset sales, positions it for higher-margin growth through long-term, 20-year FLNG contracts. Despite potential risks from high capital investments for new FLNG vessels, Golar's long-term contracts and market positioning provide durability and more visibility into future earnings. seekingalpha.com - 2 weeks ago
2025 Annual General Meeting Further to the press release of February 27, 2025 giving notice that the Golar LNG Limited 2025 Annual General Meeting will be held on May 20, 2025, a copy of the Notice of Annual General Meeting and associated information can be found on our website at https://www.golarlng.com and in the attachment below. Golar's 2024 Annual Report on Form 20-F will be filed with the SEC and posted to our website prior to the meeting. globenewswire.com - 3 weeks ago
Golar LNG Inks Finance Lease Agreements With Chinese Consortium GLNG is hopeful of gaining from 70% of the net proceeds of almost $530 million, which is anticipated to be generated by Gimi MS post debt facility-closure. zacks.com - 1 month ago
Golar LNG Signs Finance Lease Agreements for FLNG Gimi Golar LNG Limited (“Golar”) is pleased to announce that it has entered into finance lease agreements with a consortium of leading Chinese leasing companies for the refinancing of the existing FLNG Gimi debt facility. The sale leaseback facility will be approximately $1.2 billion. The transaction is subject to closing conditions including documentation and third-party approvals. The facility is expected to close within Q2 2025. globenewswire.com - 1 month ago
Base Prospectus and Final Terms for September 2024 $500 million unsecured Norwegian bond On March 13 2025, the Financial Supervisory Authority of Norway (Finanstilsynet) approved a prospectus prepared by Golar LNG Limited (“Golar”) in connection with an application for listing on the Oslo Stock Exchange of the bond issued by Golar with ISIN NO0013331223. globenewswire.com - 1 month ago
Golar LNG Q4 Earnings & Revenues Miss Estimates, Decrease Y/Y GLNG's fourth-quarter 2024 earnings and revenues decrease year over year. zacks.com - 1 month ago
2025 Annual General Meeting Golar LNG Limited advises that its 2025 Annual General Meeting will be held on Tuesday May 20, 2025.  The record date for voting at the Annual General Meeting is set to March 13, 2025. A copy of the notice, agenda and associated material will be distributed to shareholders by normal distribution methods prior to the meeting and will also be made available on the Company's website at www.golarlng.com globenewswire.com - 1 month ago
Golar LNG (GLNG) Q4 Earnings and Revenues Lag Estimates Golar LNG (GLNG) came out with quarterly earnings of $0.30 per share, missing the Zacks Consensus Estimate of $0.48 per share. This compares to earnings of $0.90 per share a year ago. zacks.com - 1 month ago
Golar LNG Limited (GLNG) Q4 2024 Earnings Call Transcript Golar LNG Limited (NASDAQ:GLNG ) Q4 2024 Earnings Conference Call February 27, 2025 8:00 AM ET Company Participants Karl Fredrik Staubo – Chief Executive Officer Eduardo Maranhão – Chief Financial Officer Conference Call Participants Ben Nolan – Stifel Chris Robertson – Deutsche Bank Alexander Bidwell – Webber Research & Advisory Greg Lewis – BTIG Petter Haugen – ABG Sundal Collier Fredrik Dybwad – Fernley Securities Operator Welcome to the Golar LNG Limited 4Q 2024 Presentation. After the slide presentation by CEO, Karl Fredrik Staubo; and CFO, Eduardo Maranhão, there will be a question-and-answer session. seekingalpha.com - 1 month ago
Key information relating to the cash dividend to be paid by Golar LNG Limited (Ticker: GLNG) Reference is made to the fourth quarter 2024 report released on February 27, 2025. Golar LNG Limited (“Golar”), NASDAQ ticker: GLNG, has declared a total dividend of $0.25 per share to be paid on or around March 18, 2025.  The record date will be March 11, 2025. Due to the implementation of the Central Securities Depository Regulation (“CSDR”), please note the information below on the payment date for the small number of Golar shares registered in Norway's central securities depository (“VPS”): globenewswire.com - 1 month ago
Golar LNG Limited Preliminary fourth quarter and financial year 2024 results Highlights and subsequent events Golar LNG Limited (“Golar” or “the Company”) reports Q4 2024 net income attributable to Golar of $3 million inclusive of $29 million of non-cash items 1, and Adjusted EBITDA 1 of $59 million. Full year 2024 net income attributable to Golar of $50 million inclusive of $131 million of non-cash items 1 , and Adjusted EBITDA 1 of $241 million. globenewswire.com - 1 month ago
Sale of LNGC Golar Arctic Marks Golar's Exit From LNG Shipping Segment Golar LNG Limited (“Golar”) announces today that it has executed agreements to sell the 2003 built steam turbine LNG carrier, Golar Arctic. The sale price for the vessel is USD 24 million before transaction related expenses. The LNG carrier is unencumbered. The transaction is expected to close, and the vessel is to be handed over to its new owner, within Q1 2025. The Golar Arctic is the last LNG carrier in the Golar fleet. Following the vessel sale, Golar will have fully exited its legacy shipping business. globenewswire.com - 2 months ago
8. Profile Summary

Golar LNG Limited GLNG

image
COUNTRY BM
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 3.39 B
Dividend Yield 0.59%
Description Golar LNG Limited designs, builds, owns, and operates marine infrastructure for the liquefaction and regasification of LNG. It operates through Shipping and FLNG segments. The company engages in the operation and chartering of LNG carriers, Floating Liquefaction Natural Gas Vessel (FLNG), and floating storage regasification units (FSRUs), as well as operates external vessels. As of December 31, 2021, it operated nine LNG carriers, one FSRU, and three FLNGs. The company was founded in 1946 and is headquartered in Hamilton, Bermuda.
Contact S.E. Pearman Building, Hamilton, HM 11 https://www.golarlng.com
IPO Date July 15, 2003
Employees 474
Officers Mr. Stuart Buchanan Head of Investor Relations Mr. Karl Fredrik Staubo Chief Executive Officer of Golar Management AS Mr. Ragnar Nes Chief Operating Officer of Golar Management AS Mr. Eduardo Maranhao Chief Financial Officer of Golar Management Ltd Ms. Mi Hong Yoon Company Secretary Mr. Morten Skjong Chief Technical Officer of Golar Management Ltd. Mr. Federico Petersen Chief Commercial Officer of Golar Management Ltd.