GLNG
Golar LNG Ltd
Price:  
21.48 
USD
Volume:  
675,806.00
Bermuda | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GLNG Intrinsic Value

-5.70 %
Upside

As of 2024-02-23, the Intrinsic Value of Golar LNG Ltd (GLNG) is 20.26 USD. This GLNG valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 21.48 USD, the upside of Golar LNG Ltd is -5.70%.

The range of the Intrinsic Value is 14.39 - 25.82 USD

21.48 USD
Stock Price
20.26 USD
Intrinsic Value
Intrinsic Value Details

GLNG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (365.80) - (21.68) (36.56) -270.2%
DCF (Growth 10y) (17.00) - (210.50) (25.57) -219.0%
DCF (EBITDA 5y) 14.39 - 25.82 20.26 -5.7%
DCF (EBITDA 10y) 14.24 - 35.63 24.08 12.1%
Fair Value 13.71 - 13.71 13.71 -36.18%
P/E 5.35 - 142.71 73.94 244.2%
EV/EBITDA 8.27 - 18.52 13.24 -38.4%
EPV (8.24) - (11.79) (10.02) -146.6%
DDM - Stable 6.96 - 48.71 27.83 29.6%
DDM - Multi 279.30 - 1,527.92 473.05 2102.3%

GLNG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,251.10
Beta 0.42
Outstanding shares (mil) 104.80
Enterprise Value (mil) 2,701.58
Market risk premium 4.60%
Cost of Equity 7.26%
Cost of Debt 8.80%
WACC 7.71%