investorscraft@gmail.com

Intrinsic ValueCool Company Ltd. (CLCO)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Cool Company Ltd. operates in the maritime transportation sector, specializing in liquefied natural gas (LNG) shipping. The company generates revenue through long-term charter contracts with energy majors and utilities, ensuring stable cash flows. Its fleet of modern, fuel-efficient vessels positions it as a preferred partner for clients seeking reliable LNG logistics. The company benefits from the global shift toward cleaner energy, as LNG demand grows amid decarbonization efforts. Cool Company Ltd. maintains a competitive edge through operational excellence and strategic fleet deployment, catering to both Atlantic and Pacific trade routes. Its focus on high-specification vessels enhances its ability to secure premium charters, reinforcing its market position as a mid-sized player with strong customer relationships.

Revenue Profitability And Efficiency

In FY 2024, Cool Company Ltd. reported revenue of $322.5 million, with net income reaching $98.1 million, reflecting a net margin of approximately 30.4%. The company’s diluted EPS stood at $1.83, demonstrating robust profitability. Operating cash flow was $146.1 million, though capital expenditures of $187.5 million indicate significant reinvestment in fleet modernization and growth initiatives. The balance between profitability and capital allocation highlights disciplined financial management.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by long-term charters, providing visibility into future cash flows. With an operating cash flow of $146.1 million, Cool Company Ltd. exhibits strong capital efficiency, though high capex suggests a focus on fleet expansion. The ability to maintain profitability amid volatile energy markets underscores its resilient business model and operational leverage.

Balance Sheet And Financial Health

Cool Company Ltd. holds $165.3 million in cash and equivalents, against total debt of $1.31 billion, indicating a leveraged but manageable position. The debt load reflects financing for fleet investments, common in capital-intensive industries. The company’s ability to service debt is supported by stable charter revenues, though investors should monitor leverage ratios amid interest rate fluctuations.

Growth Trends And Dividend Policy

The company’s growth is tied to LNG demand, which is expected to rise steadily. Cool Company Ltd. paid a dividend of $1.38 per share, signaling a commitment to shareholder returns. Future growth may hinge on fleet expansion and charter renewals, balancing reinvestment with dividend sustainability.

Valuation And Market Expectations

Trading at a P/E derived from $1.83 EPS, the market appears to price in steady earnings growth, aligned with LNG market dynamics. Investors likely value the company’s stable cash flows and dividend yield, though leverage and capex could weigh on valuation multiples in the near term.

Strategic Advantages And Outlook

Cool Company Ltd. benefits from its niche in LNG shipping, supported by global energy trends. Its modern fleet and contract stability provide resilience, while strategic capex positions it for future demand. Risks include commodity price volatility and interest rate exposure, but the company’s focus on operational efficiency and customer relationships bodes well for long-term performance.

Sources

Company filings, FY 2024 financial statements

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