investorscraft@gmail.com

Intrinsic ValueGolar LNG Limited (GLNG)

Previous Close$40.67
Intrinsic Value
Upside potential
Previous Close
$40.67

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 in the energy sector, specializing in liquefied natural gas (LNG) infrastructure and shipping. The company generates revenue through long-term charters, floating storage and regasification units (FSRUs), and LNG carrier operations. Its business model capitalizes on the global transition to cleaner energy, positioning it as a critical player in LNG logistics. Golar’s fleet and infrastructure assets serve utilities, energy companies, and emerging markets, where demand for LNG is growing due to its lower carbon footprint compared to traditional fuels. The company differentiates itself through operational expertise and strategic partnerships, securing stable cash flows from multi-year contracts. Golar’s market position is reinforced by its focus on midstream LNG solutions, bridging supply gaps in regions lacking pipeline infrastructure. Its FSRUs, in particular, offer flexible and cost-effective alternatives to land-based terminals, appealing to markets with volatile demand or limited capital for fixed infrastructure. This adaptability positions Golar as a key enabler of global LNG trade, especially in fast-growing Asian and South American markets.

Revenue Profitability And Efficiency

In FY 2024, Golar LNG reported revenue of $260.4 million and net income of $50.8 million, translating to a diluted EPS of $0.48. Operating cash flow stood at $318.2 million, reflecting strong cash generation from its asset-light model. Capital expenditures of -$437.4 million indicate significant reinvestment, likely directed toward fleet modernization or expansion. The company’s profitability metrics suggest efficient cost management, though its capital-intensive operations require careful scrutiny of long-term returns.

Earnings Power And Capital Efficiency

Golar’s earnings power is underpinned by contracted revenue streams from FSRUs and LNG carriers, providing visibility into future cash flows. The company’s capital efficiency is evident in its ability to monetize assets while maintaining operational flexibility. However, high capital expenditures relative to net income highlight the cyclical nature of LNG shipping and infrastructure investments, necessitating disciplined capital allocation to sustain returns.

Balance Sheet And Financial Health

Golar’s balance sheet shows $566.4 million in cash and equivalents against $1.46 billion in total debt, indicating a leveraged but manageable position. The liquidity cushion supports near-term obligations, while long-term debt likely funds asset acquisitions. Investors should monitor debt maturity profiles and refinancing risks, given the interest rate environment and cyclical industry dynamics.

Growth Trends And Dividend Policy

Growth is driven by global LNG demand, particularly in emerging markets, though volatility in energy prices could impact charter rates. Golar’s $1.00 per share dividend reflects a commitment to shareholder returns, but sustainability depends on stable cash flows and prudent leverage management. The company’s growth strategy may prioritize reinvestment over aggressive dividend hikes.

Valuation And Market Expectations

Golar’s valuation likely reflects its niche positioning in LNG infrastructure, with market expectations tied to LNG adoption rates and contract renewals. The stock’s performance may hinge on energy transition trends and the company’s ability to secure high-margin contracts. Comparables in the LNG shipping sector suggest investor focus on cash flow stability and asset utilization.

Strategic Advantages And Outlook

Golar’s strategic advantages include its specialized fleet, long-term customer relationships, and adaptability to market shifts. The outlook is cautiously optimistic, contingent on LNG demand growth and execution of its asset-light strategy. Risks include regulatory changes and competition, but Golar’s expertise in midstream LNG positions it well for sustained relevance in the evolving energy landscape.

Sources

Company filings (10-K), 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