investorscraft@gmail.com

Intrinsic ValueGolar LNG Limited (0HDY.L)

Previous Close£40.16
Intrinsic Value
Upside potential
Previous Close
£40.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Golar LNG Limited operates as a key player in the marine infrastructure sector for liquefied natural gas (LNG), specializing in the ownership and operation of LNG carriers, floating liquefaction natural gas vessels (FLNG), and floating storage regasification units (FSRUs). The company serves the global energy market by providing critical midstream infrastructure, enabling the transportation and processing of LNG. Its diversified fleet, including nine LNG carriers, one FSRU, and three FLNGs, positions it as a flexible provider of maritime LNG solutions. Golar LNG capitalizes on the growing demand for cleaner energy alternatives, leveraging its expertise in LNG logistics to support the transition toward lower-carbon fuels. The company’s strategic focus on FLNG and FSRUs aligns with industry trends favoring floating infrastructure due to cost efficiency and scalability. Golar LNG’s market position is reinforced by its long-term charter agreements and operational expertise, making it a reliable partner for energy companies seeking efficient LNG supply chain solutions.

Revenue Profitability And Efficiency

Golar LNG reported revenue of $260.4 million, with net income of $50.8 million, reflecting a net margin of approximately 19.5%. The company’s diluted EPS stood at $0.48, indicating stable profitability. Operating cash flow was robust at $318.2 million, though capital expenditures of -$437.4 million highlight significant investments in fleet expansion and infrastructure upgrades. These figures suggest a balance between profitability and reinvestment for growth.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its long-term charter contracts, which provide stable cash flows. With an operating cash flow of $318.2 million, Golar LNG demonstrates strong cash generation relative to its net income. However, high capital expenditures indicate a focus on expanding its asset base, which may pressure short-term capital efficiency but could enhance long-term earnings potential.

Balance Sheet And Financial Health

Golar LNG maintains a solid liquidity position with $566.4 million in cash and equivalents, offset by total debt of $1.46 billion. The debt level is manageable given the company’s stable cash flows and asset-backed financing structure. The balance sheet reflects a strategic emphasis on funding growth while maintaining financial flexibility, though leverage remains a consideration for investors.

Growth Trends And Dividend Policy

The company’s growth is driven by increasing demand for LNG infrastructure, particularly FLNG and FSRUs. Golar LNG’s dividend payout of $1 per share signals a commitment to shareholder returns, supported by its cash flow stability. Future growth will likely hinge on expanding its fleet and securing additional long-term charters, aligning with global energy transition trends.

Valuation And Market Expectations

With a market capitalization of $3.93 billion and a beta of 0.61, Golar LNG is viewed as a relatively stable investment within the energy sector. The valuation reflects expectations for sustained demand in LNG infrastructure, though investor sentiment may be influenced by energy price volatility and capital expenditure cycles.

Strategic Advantages And Outlook

Golar LNG’s strategic advantages include its specialized fleet, long-term contracts, and expertise in floating LNG solutions. The outlook remains positive, supported by global LNG demand growth and the company’s ability to capitalize on floating infrastructure trends. Challenges include managing debt levels and executing capital-intensive projects, but its market position provides resilience.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount