As of 2026-09-13, the Intrinsic Value of Golar LNG Ltd (GLNG) is 189.47 USD. This GLNG valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 52.89 USD, the upside of Golar LNG Ltd is 258.20%.
The range of the Intrinsic Value is 93.11 - 1,413.66 USD
Based on its market price of 52.89 USD and our intrinsic valuation, Golar LNG Ltd (GLNG) is undervalued by 258.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (193.64) - (30.02) | (41.95) | -179.3% |
| DCF (Growth 10y) | 93.11 - 1,413.66 | 189.47 | 258.2% |
| DCF (EBITDA 5y) | 65.59 - 116.45 | 89.85 | 69.9% |
| DCF (EBITDA 10y) | 126.70 - 222.39 | 171.18 | 223.7% |
| Fair Value | 40.20 - 40.20 | 40.20 | -24.00% |
| P/E | 15.11 - 23.02 | 17.29 | -67.3% |
| EV/EBITDA | 1.90 - 37.09 | 19.95 | -62.3% |
| EPV | (55.38) - (65.88) | (60.63) | -214.6% |
| DDM - Stable | 27.11 - 199.26 | 113.18 | 114.0% |
| DDM - Multi | 73.71 - 407.32 | 123.43 | 133.4% |
| Market Cap (mil) | 5,384.20 |
| Beta | -0.40 |
| Outstanding shares (mil) | 101.80 |
| Enterprise Value (mil) | 7,189.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.23% |
| Cost of Debt | 4.25% |
| WACC | 5.50% |