As of 2024-10-07, the Intrinsic Value of Golar LNG Ltd (GLNG) is
39.62 USD. This GLNG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.76 USD, the upside of Golar LNG Ltd is
2.20%.
The range of the Intrinsic Value is 18.49 - 396.34 USD
39.62 USD
Intrinsic Value
GLNG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.49 - 396.34 |
39.62 |
2.2% |
| DCF (Growth 10y) |
31.53 - 581.12 |
62.39 |
61.0% |
| DCF (EBITDA 5y) |
29.25 - 45.74 |
37.46 |
-3.4% |
| DCF (EBITDA 10y) |
38.11 - 61.94 |
49.47 |
27.6% |
| Fair Value |
33.83 - 33.83 |
33.83 |
-12.71% |
| P/E |
0.78 - 18.54 |
8.62 |
-77.8% |
| EV/EBITDA |
3.67 - 24.05 |
13.39 |
-65.5% |
| EPV |
(18.31) - (22.94) |
(20.63) |
-153.2% |
| DDM - Stable |
18.66 - 189.65 |
104.15 |
168.7% |
| DDM - Multi |
4.59 - 33.94 |
7.89 |
-79.6% |
GLNG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,031.04 |
| Beta |
0.58 |
| Outstanding shares (mil) |
104.00 |
| Enterprise Value (mil) |
4,677.04 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.85% |
| Cost of Debt |
4.25% |
| WACC |
6.23% |