image
Energy - Oil & Gas Midstream - NYSE - BM
$ 25.09
-2.64 %
$ 1.35 B
Market Cap
14.85
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one FLNG stock under the worst case scenario is HIDDEN Compared to the current market price of 25.1 USD, FLEX LNG Ltd. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one FLNG stock under the base case scenario is HIDDEN Compared to the current market price of 25.1 USD, FLEX LNG Ltd. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one FLNG stock under the best case scenario is HIDDEN Compared to the current market price of 25.1 USD, FLEX LNG Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
371 M REVENUE
6.64%
217 M OPERATING INCOME
8.25%
120 M NET INCOME
-36.16%
175 M OPERATING CASH FLOW
-20.40%
-2 K INVESTING CASH FLOW
60.00%
-96.5 M FINANCING CASH FLOW
-8.77%
90.5 M REVENUE
6.83%
51.5 M OPERATING INCOME
15.71%
17.4 M NET INCOME
-20.27%
48.2 M OPERATING CASH FLOW
1.88%
-4 K INVESTING CASH FLOW
0.00%
-129 M FINANCING CASH FLOW
-112.69%
Balance Sheet FLEX LNG Ltd.
image
Current Assets 443 M
Cash & Short-Term Investments 410 M
Receivables 19.9 M
Other Current Assets 12.7 M
Non-Current Assets 2.27 B
Long-Term Investments 48.8 M
PP&E 2.22 B
Other Non-Current Assets 0
Current Liabilities 153 M
Accounts Payable 3.51 M
Short-Term Debt 104 M
Other Current Liabilities 45.9 M
Non-Current Liabilities 1.71 B
Long-Term Debt 1.71 B
Other Non-Current Liabilities 0
EFFICIENCY
Earnings Waterfall FLEX LNG Ltd.
image
Revenue 371 M
Cost Of Revenue 143 M
Gross Profit 228 M
Operating Expenses 10.5 M
Operating Income 217 M
Other Expenses 97.1 M
Net Income 120 M
RATIOS
61.35% GROSS MARGIN
61.35%
58.53% OPERATING MARGIN
58.53%
32.35% NET MARGIN
32.35%
14.16% ROE
14.16%
4.43% ROA
4.43%
8.16% ROIC
8.16%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis FLEX LNG Ltd.
image
Net Income 120 M
Depreciation & Amortization 73.4 M
Capital Expenditures -2 K
Stock-Based Compensation 1.75 M
Change in Working Capital -19.2 M
Others -22 M
Free Cash Flow 175 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 -4.34%
FLNG Average Price Target Wall Street Target
24.5 USD -2.35%
FLNG Highest Price Target Wall Street Target
25 USD -0.36%
4. DIVIDEND ANALYSIS
2.95% DIVIDEND YIELD
0.75 USD DIVIDEND PER SHARE
5. COMPETITION
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
Date Value Insider Amount Avg Price
7. News
Golar Acquires All Outstanding Minority Interests in the FLNG Hilli Golar LNG Limited ("Golar" or "the Company") is pleased to announce that the company has acquired Seatrium's and Black & Veatch's minority ownership interests in the FLNG Hilli. The acquisitions comprise all third-party interests in the asset, including a total of 5.45% common units, 10.9% Series A shares and 10.9% Series B shares. The transaction is equivalent to ~8% of the full FLNG capacity. The total consideration for the acquisitions is $90.2 million, of which $59.9m is in equity and $30.3 million is a pro-rata share in the existing FLNG Hilli debt facility. The full economic interest of the increased ownership in FLNG Hilli will be effective from 1st of January 2025. globenewswire.com - 3 weeks ago
LNG Shipping Stocks: An Uncertain Future Amid Spot Rate Pressures The LNG shipping sector faces challenges with declining UPI TCE rates and pressured spot rates, exacerbated by rising gas prices and market uncertainties. Tankers are being diverted to Europe and potentially used for floating storage, which may stabilize or reverse spot rate declines. Key players like Tsakos Energy Navigation and Flex LNG experienced significant losses, while New Fortress Energy and Awilco LNG saw gains, indicating a mixed industry outlook. seekingalpha.com - 1 month ago
Flex LNG - Announces 15-year Time Charter for Flex Constellation HAMILTON, Bermuda , Nov. 29, 2024 /PRNewswire/ -- Flex LNG Ltd ("Flex LNG" or the "Company") (NYSE: FLNG) (OSE: FLNG) is pleased to announce it has agreed a new Time Charter Agreement ("TC") for Flex Constellation for 15-years. Commencement of the charter will occur during the first or second quarter of 2026 with maturity in 2041. prnewswire.com - 1 month ago
Flex LNG - Ex Date Q3 2024 HAMILTON, Bermuda , Nov. 26, 2024 /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, November 26, 2024. prnewswire.com - 1 month ago
FLEX LNG: Great Company, Abysmal Market FLEX LNG remains a reliable and shareholder-friendly LNG transportation company, despite market headwinds. The company reported stable earnings in line with guidance, declared its 13th consecutive dividend, and projected a 2024 EBITDA of $272 million, slightly down from $290 million in 2023. The global order book equivalent to 50% of the current fleet and the rise of a shadow fleet threaten asset prices and growth prospects in the LNG transportation sector. seekingalpha.com - 1 month ago
FLEX LNG: When A New Fleet And Appealing Yields Are Not Enough, Rating Downgrade FLEX reported $90.5 million revenue in 3Q24, compared to $94.6 million in 3Q23. On the other hand, QoQ revenue increased by 6.4%. It declared $17.4 million net income and $0.32EPS. FLEX has a 208% Total Debt to Equity. The company reported $289 million cash and $330 million fully undrawn revolving tranches. For 3Q24, FLEX announced a $0.75/share dividend. The LTM yield is 11.85%. The payout ratio is 143%. seekingalpha.com - 1 month ago
Interim results for the period ended September 30, 2024 Highlights and subsequent events Final Investment Decision (“FID”) for MK II 3.5mtpa FLNG for delivery within 2027. Received reservation notice for FLNG Hilli under definitive agreements with Pan American Energy (“PAE”) for 20-year FLNG deployment in Argentina. globenewswire.com - 2 months ago
Flex LNG - Third Quarter 2024 Earnings Release HAMILTON, Bermuda , Nov. 12, 2024 /PRNewswire/ -- Flex LNG Ltd. ("Flex LNG" or the "Company") today announced its unaudited financial results for the nine months ended September 30, 2024. prnewswire.com - 2 months ago
Flex LNG - Key information relating to the cash distribution for the third quarter 2024 HAMILTON, Bermuda , Nov. 12, 2024 /PRNewswire/ -- Key information relating to the cash distribution to be paid by Flex LNG Ltd. ("Company") for the third quarter 2024. prnewswire.com - 2 months ago
Flex LNG - Third Quarter 2024 Presentation HAMILTON, Bermuda , Nov. 12, 2024 /PRNewswire/ -- Please find enclosed the presentation of Flex LNG Ltd.'s third 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
Flex LNG secures Time Charter extension for Flex Courageous and Flex Resolute by up to 10 years from 2029 HAMILTON, Bermuda , Nov. 7, 2024 /PRNewswire/ -- Flex LNG Ltd ("Flex LNG" or the "Company") (NYSE: FLNG) (OSE: FLNG) is pleased to announce it has agreed with the Charterer of Flex Courageous and Flex Resolute, a Supermajor, to amend the existing Time Charter Agreements ("TC") for the two LNG carriers where the parties have agreed a new firm period from 2029 to 2032 which may be extended by an additional seven years in total until 2039. As communicated by the Company on November 1, 2021, Flex LNG and the Charterer then agreed TCs for the two ships with commencement during the first quarter of 2022 where the firm period was three years for each of the LNG carriers and where the Charterer could extend each ship by two additional two-year periods. prnewswire.com - 2 months ago
8. Profile Summary

FLEX LNG Ltd. FLNG

image
COUNTRY BM
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 1.35 B
Dividend Yield 2.95%
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 10
Officers Mr. H. Marius Foss Chief Commercial Officer of Flex LNG Management AS Mr. James Ayers Company Secretary Mr. Oystein M. Kalleklev Principal Executive Officer Mr. Knut Traaholt Principal Financial Officer Mr. Lars Pedersen Chief Technical Officer of Frontline Management & MD of Flex Fleet Management Mr. Naren Senaratne Chief Accounting Officer of Flex LNG Management Ltd Ms. Jannicke Eilertsen Compliance Officer