As of 2025-06-20, the Intrinsic Value of Golar LNG Ltd (GLNG) is 28.08 USD. This GLNG valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 42.32 USD, the upside of Golar LNG Ltd is -33.60%.
The range of the Intrinsic Value is 20.75 - 37.99 USD
Based on its market price of 42.32 USD and our intrinsic valuation, Golar LNG Ltd (GLNG) is overvalued by 33.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (105.88) - (19.21) | (26.41) | -162.4% |
| DCF (Growth 10y) | (10.61) - 1.24 | (9.66) | -122.8% |
| DCF (EBITDA 5y) | 20.75 - 37.99 | 28.08 | -33.6% |
| DCF (EBITDA 10y) | 25.19 - 50.03 | 35.57 | -16.0% |
| Fair Value | 0.91 - 0.91 | 0.91 | -97.85% |
| P/E | 0.40 - 21.50 | 10.53 | -75.1% |
| EV/EBITDA | (2.80) - 19.76 | 7.44 | -82.4% |
| EPV | (25.98) - (31.99) | (28.98) | -168.5% |
| DDM - Stable | 0.49 - 3.83 | 2.16 | -94.9% |
| DDM - Multi | 145.37 - 307.42 | 170.01 | 301.7% |
| Market Cap (mil) | 4,427.52 |
| Beta | 1.76 |
| Outstanding shares (mil) | 104.62 |
| Enterprise Value (mil) | 5,324.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.02% |
| Cost of Debt | 4.25% |
| WACC | 6.31% |