image
Energy - Oil & Gas Midstream - NYSE - BM
$ 21.815
-0.841 %
$ 1.18 B
Market Cap
10.01
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one FLNG stock under the worst case scenario is HIDDEN Compared to the current market price of 21.8 USD, FLEX LNG Ltd. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one FLNG stock under the base case scenario is HIDDEN Compared to the current market price of 21.8 USD, FLEX LNG Ltd. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one FLNG stock under the best case scenario is HIDDEN Compared to the current market price of 21.8 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 10.02%
FLNG Average Price Target Wall Street Target
24.5 USD 12.31%
FLNG Highest Price Target Wall Street Target
25 USD 14.60%
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
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 - 1 week 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 weeks 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 - 3 weeks 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 - 3 weeks 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 - 3 weeks 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 - 3 weeks ago
Flex LNG - Fourth Quarter 2024 Earnings Release HAMILTON, Bermuda , Feb. 4, 2025 /PRNewswire/ -- Flex LNG Ltd. ("Flex LNG" or the "Company") today announced its unaudited financial results for the three months and year ended December 31, 2024. prnewswire.com - 3 weeks ago
Flex LNG - Key information relating to the cash distribution for the fourth quarter 2024 HAMILTON, Bermuda , Feb. 4, 2025 /PRNewswire/ -- Key information relating to the cash distribution to be paid by Flex LNG Ltd. ("Company") for the fourth quarter 2024. prnewswire.com - 3 weeks ago
BP Achieves Milestone in GTA Project With First FLNG Gas BP's GTA project advances with FLNG Gimi commissioning, unlocking long-term value with 20 years of LNG production. zacks.com - 1 month ago
FLNG Gimi Received First Gas From the GTA Field Golar LNG Limited (“Golar”) is pleased to announce that on January 18, 2025, FLNG Gimi received feed gas from the bp operated FPSO on the Greater Tortue Ahmeyim (“GTA”) project offshore Mauritania and Senegal. Full commissioning of the FLNG has now commenced. Prior to achieving this key milestone, gas from the LNG carrier British Sponsor was being used to undertake advanced commissioning work. Receipt of gas from the FPSO allows the full commissioning activity to ramp up. The first LNG export cargo is now expected within Q1 2025, and full Commercial Operations Date (“COD”) is expected within Q2 2025, subject to all conditions being met. globenewswire.com - 1 month ago
Flex LNG - Invitation to the 2024 Fourth Quarter Presentation HAMILTON, Bermuda , Jan. 21, 2025 /PRNewswire/ -- Flex LNG Ltd ("Flex LNG" or the "Company") will release its unaudited financial results for the fourth quarter of 2024 on Tuesday February 4, 2025, on or about 07:00 CET (1:00 a.m. ET). In connection with the earnings release, a live video webcast will be held at 15:00 CET (9:00 a.m. prnewswire.com - 1 month ago
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 - 2 months ago
8. Profile Summary

FLEX LNG Ltd. FLNG

image
COUNTRY BM
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 1.18 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. Lars Pedersen Chief Technical Officer of Frontline Management & MD of Flex Fleet Management Ms. Jannicke Eilertsen Compliance Officer Mr. H. Marius Foss Chief Commercial Officer of Flex LNG Management AS Mr. Oystein M. Kalleklev Principal Executive Officer Mr. Knut Traaholt Principal Financial Officer Mr. Naren Senaratne Chief Accounting Officer of Flex LNG Management Ltd Mr. James Ayers Company Secretary