image
Energy - Oil & Gas Midstream - NYSE - BM
$ 20.55
0.785 %
$ 1.11 B
Market Cap
9.43
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one FLNG stock under the worst case scenario is HIDDEN Compared to the current market price of 20.6 USD, FLEX LNG Ltd. is HIDDEN

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

The intrinsic value of one FLNG stock under the base case scenario is HIDDEN Compared to the current market price of 20.6 USD, FLEX LNG Ltd. is HIDDEN

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

The intrinsic value of one FLNG stock under the best case scenario is HIDDEN Compared to the current market price of 20.6 USD, FLEX LNG Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart FLNG

image
$26.0$26.0$25.0$25.0$24.0$24.0$23.0$23.0$22.0$22.0$21.0$21.0$20.0$20.015 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
356 M REVENUE
-3.95%
198 M OPERATING INCOME
-8.92%
118 M NET INCOME
-1.96%
183 M OPERATING CASH FLOW
4.44%
-4 K INVESTING CASH FLOW
-100.00%
-156 M FINANCING CASH FLOW
-61.18%
90.9 M REVENUE
0.50%
49.9 M OPERATING INCOME
-3.12%
45.2 M NET INCOME
159.75%
52.3 M OPERATING CASH FLOW
8.55%
0 INVESTING CASH FLOW
100.00%
95.8 M FINANCING CASH FLOW
174.29%
Balance Sheet FLEX LNG Ltd.
image
Current Assets 474 M
Cash & Short-Term Investments 437 M
Receivables 25.6 M
Other Current Assets 11.6 M
Non-Current Assets 2.19 B
Long-Term Investments 0
PP&E 2.15 B
Other Non-Current Assets 40.1 M
16.38 %80.72 %Total Assets$2.7b
Current Liabilities 159 M
Accounts Payable 2 M
Short-Term Debt 107 M
Other Current Liabilities 50.1 M
Non-Current Liabilities 1.7 B
Long-Term Debt 1.7 B
Other Non-Current Liabilities 0
5.73 %91.47 %Total Liabilities$1.9b
EFFICIENCY
Earnings Waterfall FLEX LNG Ltd.
image
Revenue 356 M
Cost Of Revenue 149 M
Gross Profit 208 M
Operating Expenses 9.79 M
Operating Income 198 M
Other Expenses 80.1 M
Net Income 118 M
400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m00356m(149m)208m(10m)198m(80m)118mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
58.25% GROSS MARGIN
58.25%
55.51% OPERATING MARGIN
55.51%
33.02% NET MARGIN
33.02%
14.59% ROE
14.59%
4.41% ROA
4.41%
7.55% ROIC
7.55%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis FLEX LNG Ltd.
image
300m300m200m200m100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)(500m)(500m)(600m)(600m)(700m)(700m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 118 M
Depreciation & Amortization 75.5 M
Capital Expenditures -4 K
Stock-Based Compensation 1.06 M
Change in Working Capital -664 K
Others -10.3 M
Free Cash Flow 183 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets FLEX LNG Ltd.
image
Wall Street analysts predict an average 1-year price target for FLNG of $24.5 , with forecasts ranging from a low of $24 to a high of $25 .
FLNG Lowest Price Target Wall Street Target
24 USD 16.79%
FLNG Average Price Target Wall Street Target
24.5 USD 19.22%
FLNG Highest Price Target Wall Street Target
25 USD 21.65%
Price
Max Price Target
Min Price Target
Average Price Target
27272626252524242323222221212020May '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
3.28% DIVIDEND YIELD
0.75 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.5003.5003.0003.0002.5002.5002.0002.0001.5001.5001.0001.0000.5000.5000.0000.0000.30.750.750.750.750.40.750.750.750.41.250.750.751.002.400.753.000.753.000.8751.630.751.500.0020192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership FLEX LNG Ltd.
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
FLEX LNG: Strong Credit Metrics And A 13% Dividend Yield Initiating coverage on FLEX LNG with a “Hold” rating due to attractive trading levels, strong credit metrics, and a sustainable 13.3% dividend yield. Despite a 10.5% stock price decline in the last 12 months, robust contract coverage and a healthy balance sheet support positive long-term prospects. FLEX's credit metrics are strong with no debt maturities until 2028, positive free cash flows, and compliance with loan covenants. seekingalpha.com - 2 weeks ago
Flex LNG - Notice of Annual General Meeting 2025 HAMILTON, Bermuda , March 31, 2025 /PRNewswire/ -- FLEX LNG Ltd (the "Company") (NYSE: FLNG) (OSE: FLNG) advises that the 2025 Annual General Meeting of the Company will be held on 8 May 2025. The record date for voting at the Annual General Meeting is set to 1 April 2025. prnewswire.com - 2 weeks ago
Dividend Power Dogs: 3 Top Dividend Picks For March Three top Dividend Power stocks, Golden Ocean, Diversified Energy, and Saratoga Investment Corp, offer "safer" dividends with free cash-flow yields exceeding dividend yields. The Dividend Power strategy focuses on high earnings yield and top dividend yield stocks, creating a resilient portfolio for both downturns and bull markets. Analysts predict significant net gains (39.97% to 168.6%) for the top ten Dividend Power stocks by March 2026, with an average net gain of 77.96%. seekingalpha.com - 1 month ago
3 Shipping Stocks Worth Betting on Despite Industry Headwinds Following a careful analysis of the Zacks Transportation Shipping industry, we advise betting on stocks like FRO, FLNG and GOGL. zacks.com - 1 month ago
Flex LNG - Company presentation March 2025 HAMILTON, Bermuda , March 6, 2025 /PRNewswire/ -- Flex LNG Ltd ("Flex LNG") (NYSE: FLNG) (OSE: FLNG) participated in one-on-one investor meetings at the Deutsche Bank 2025 Virtual Shipping Seminar this week, and will host additional investor meetings at DNB's Energy & Shipping Conference 2025 today. The presentation used is attached hereto and is also available on our web page. prnewswire.com - 1 month ago
Flex LNG - Filing of 2024 Annual Report on Form 20-F HAMILTON, Bermuda , Feb. 28, 2025 /PRNewswire/ -- Flex LNG Ltd (the "Company") announces that its annual report on Form 20-F for the year ended December 31, 2024 (the "Annual Report") has been filed with the U.S. Securities and Exchange Commission (the "Commission"). The attached Annual Report can also be downloaded from the Company's website, www.flexlng.com/category/annual-reports/ and is available on the website of the Commission, www.sec.gov. prnewswire.com - 1 month ago
Flex LNG - Ex Date Q4 2024 HAMILTON, Bermuda , Feb. 19, 2025 /PRNewswire/ -- The shares in Flex LNG Ltd. (Ticker: FLNG) traded on Oslo Stock Exchange ("OSE") and registered with Euronext Securities Oslo will trade ex-dividend of USD 0.75 per share as of today, February 19, 2025. prnewswire.com - 2 months ago
Eni Rejects Exmar's FLNG Bonus Claim in Congo LNG Dispute E rejects Exmar's demand for a bonus on the FLNG Tango, a key part of the Congo LNG project, sparking a contractual dispute between the two energy firms. zacks.com - 2 months ago
FLEX LNG: 11% Yield On LNG Shipping, Outperforming In 2025 FLEX LNG Ltd. benefits from long-term charters, insulating it from current low spot market rates and decreased European LNG imports. Despite lower TCE rates and earnings in 2024, FLNG maintains a high dividend yield of 11.55%, with a stable payout ratio. FLNG's valuations are higher than industry averages, leading to a cautious stance on acquiring new shares despite strong dividend coverage. seekingalpha.com - 2 months ago
FLEX LNG Ltd. (FLNG) Q4 2024 Earnings Call Transcript FLEX LNG Ltd. (NYSE:FLNG ) Q4 2024 Earnings Conference Call February 4, 2025 9:00 AM ET Company Participants Oystein Kalleklev - Chief Executive Officer Knut Traaholt - Chief Financial Officer Oystein Kalleklev Hi, everybody, and welcome to Flex LNG's Fourth Quarter 2024 Result Presentation where we will also go through the numbers for the full year. seekingalpha.com - 2 months ago
LNG Shipping Stocks: Sideways Cruises The UP World LNG Shipping Index (UPI) gained 0.40%, while the S&P 500 lost 1%, reflecting stable market conditions and cold weather in Europe. LNG tankers are diverting from Asia to Europe due to lower gas consumption in Asia and higher demand in Europe. Spot rates for LNG shipping are falling, with rates below operating costs, impacting companies like Awilco LNG and Chevron negatively. seekingalpha.com - 2 months ago
Flex LNG - Fourth Quarter 2024 Presentation HAMILTON, Bermuda , Feb. 4, 2025 /PRNewswire/ -- Please find enclosed the presentation of Flex LNG Ltd.'s fourth quarter 2024 results which will be presented in a live video webcast today at 15:00 CET (09:00 a.m. prnewswire.com - 2 months ago
8. Profile Summary

FLEX LNG Ltd. FLNG

image
COUNTRY BM
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 1.11 B
Dividend Yield 3.28%
Description 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.
Contact Par-La-Ville Place, Hamilton, HM08 https://www.flexlng.com
IPO Date June 17, 2019
Employees 9
Officers Mr. Lars Pedersen Chief Technical Officer of Frontline Management & MD of Flex Fleet Management Mr. James Ayers Company Secretary Mr. Naren Senaratne Chief Accounting Officer of Flex LNG Management Ltd Ms. Jannicke Eilertsen Compliance Officer of Flex LNG Management AS