investorscraft@gmail.com

Intrinsic ValueFLEX LNG Ltd. (FLNG)

Previous Close$26.70
Intrinsic Value
Upside potential
Previous Close
$26.70

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

Flex LNG Ltd. operates in the maritime transportation sector, specializing in the ownership and chartering of liquefied natural gas (LNG) carriers. The company generates revenue through long-term time charters, securing stable cash flows from energy majors and utilities. Its fleet consists of modern, fuel-efficient vessels designed to meet stringent environmental regulations, positioning Flex LNG as a competitive player in the growing LNG shipping market. The company benefits from the global shift toward cleaner energy, as LNG demand rises amid the transition from coal and oil. Flex LNG’s strategic focus on high-specification vessels enhances its appeal to charterers seeking reliability and operational efficiency. By maintaining long-term contracts with creditworthy counterparties, the company mitigates spot market volatility, reinforcing its market position as a dependable LNG transportation provider.

Revenue Profitability And Efficiency

Flex LNG reported revenue of $356.3 million for FY 2024, with net income of $117.7 million, reflecting a robust net margin of approximately 33%. Diluted EPS stood at $2.18, demonstrating strong earnings power. Operating cash flow was $182.8 million, supported by stable charter revenues, while minimal capital expenditures of -$4,000 indicate a mature fleet with limited near-term growth capex requirements.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by long-term charters, ensuring predictable cash flows. With an operating cash flow margin of around 51%, Flex LNG exhibits high capital efficiency. Its ability to generate substantial free cash flow supports debt servicing and shareholder returns, as evidenced by the $3.00 per share dividend, which aligns with its capital allocation strategy.

Balance Sheet And Financial Health

Flex LNG maintains a solid liquidity position, with cash and equivalents of $437.2 million against total debt of $1.81 billion. The debt load is manageable given the stable cash flows from charters, though leverage remains a consideration. The company’s financial health is further supported by its ability to cover interest obligations and maintain dividend distributions.

Growth Trends And Dividend Policy

Growth is primarily driven by contracted charter rates rather than fleet expansion, given the minimal capex in FY 2024. The dividend payout reflects a commitment to returning capital to shareholders, with a yield that appeals to income-focused investors. Future growth may hinge on renewing or extending charters at favorable rates amid evolving LNG market dynamics.

Valuation And Market Expectations

The market appears to value Flex LNG’s stable cash flows and dividend yield, though its valuation may be influenced by LNG shipping rates and broader energy market trends. Investors likely weigh the company’s contracted revenue visibility against potential risks from debt levels and charter renewals.

Strategic Advantages And Outlook

Flex LNG’s strategic advantages include a modern, eco-friendly fleet and long-term customer relationships. The outlook remains positive, supported by global LNG demand growth, though geopolitical and regulatory factors could impact shipping rates. The company’s focus on operational efficiency and disciplined capital allocation positions it well for sustained performance.

Sources

Company filings, investor presentations

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