Golar LNG Ltd
NASDAQ:GLNG

Watchlist Manager
Golar LNG Ltd Logo
Golar LNG Ltd
NASDAQ:GLNG
Watchlist
Price: 40.31 USD 0.35% Market Closed
Market Cap: 4.2B USD

Relative Value

The Relative Value of one GLNG stock under the Base Case scenario is 26.75 USD. Compared to the current market price of 40.31 USD, Golar LNG Ltd is Overvalued by 34%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GLNG Relative Value
Base Case
26.75 USD
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
12
Median 3Y
8.9
Median 5Y
8.4
Industry
1.2
Forward
9.4
vs History
7
vs Industry
2
Median 3Y
19.4
Median 5Y
3.5
Industry
9.8
Forward
24.8
vs History
22
vs Industry
10
Median 3Y
11.4
Median 5Y
9.4
Industry
4.6
vs History
7
vs Industry
6
Median 3Y
-11.5
Median 5Y
-8.8
Industry
9.9
vs History
3
vs Industry
19
Median 3Y
1.1
Median 5Y
1
Industry
1.1
vs History
3
vs Industry
13
Median 3Y
9.3
Median 5Y
9.1
Industry
1.8
Forward
10.2
vs History
3
vs Industry
8
Median 3Y
12.8
Median 5Y
12.3
Industry
4.4
vs History
7
vs Industry
4
Median 3Y
21.3
Median 5Y
16.7
Industry
5.9
Forward
14.4
vs History
3
vs Industry
3
Median 3Y
28.5
Median 5Y
24
Industry
8.3
Forward
19.2
vs History
39
vs Industry
13
Median 3Y
12
Median 5Y
12.7
Industry
6.2
vs History
vs Industry
2
Median 3Y
-19.6
Median 5Y
-13.9
Industry
10.6
vs History
3
vs Industry
28
Median 3Y
0.8
Median 5Y
0.7
Industry
0.9

Multiples Across Competitors

GLNG Competitors Multiples
Golar LNG Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BM
Golar LNG Ltd
NASDAQ:GLNG
4.2B USD 16.2 82.9 46.1 99.8
CA
Enbridge Inc
TSX:ENB
139.4B CAD 2.6 27.6 15.5 23.6
US
Williams Companies Inc
NYSE:WMB
72B USD 6.9 32.4 17.5 29.1
US
Enterprise Products Partners LP
NYSE:EPD
67.6B USD 1.2 11.6 10.4 14
US
Energy Transfer LP
NYSE:ET
59.7B USD 0.7 13.6 8.4 12.9
US
Kinder Morgan Inc
NYSE:KMI
59.7B USD 3.8 23.2 13.4 20.8
US
MPLX LP
NYSE:MPLX
53.5B USD 4.5 12.5 10.9 13.5
US
Cheniere Energy Inc
NYSE:LNG
52.2B USD 3.3 16.1 9.9 11.9
CA
TC Energy Corp
TSX:TRP
71.6B CAD 5.2 15.6 14.8 21.9
US
ONEOK Inc
NYSE:OKE
50.3B USD 2.3 16.6 13 15.9
US
Targa Resources Corp
NYSE:TRGP
38.7B USD 2.4 30.5 12.7 19.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BM
Golar LNG Ltd
NASDAQ:GLNG
Average EV/EBITDA: 15.7
46.1
58%
0.8
CA
Enbridge Inc
TSX:ENB
15.5
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.5
17%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.4
7%
1.5
US
Energy Transfer LP
NYSE:ET
8.4
9%
0.9
US
Kinder Morgan Inc
NYSE:KMI
13.4
11%
1.2
US
MPLX LP
NYSE:MPLX
10.9
7%
1.6
US
Cheniere Energy Inc
NYSE:LNG
9.9
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.8
13%
1.1
US
ONEOK Inc
NYSE:OKE
13
15%
0.9
US
Targa Resources Corp
NYSE:TRGP
12.7
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
Golar LNG Ltd
NASDAQ:GLNG
Average EV/EBIT: 25.7
99.8
82%
1.2
CA
Enbridge Inc
TSX:ENB
23.6
11%
2.1
US
Williams Companies Inc
NYSE:WMB
29.1
15%
1.9
US
Enterprise Products Partners LP
NYSE:EPD
14
7%
2
US
Energy Transfer LP
NYSE:ET
12.9
9%
1.4
US
Kinder Morgan Inc
NYSE:KMI
20.8
13%
1.6
US
MPLX LP
NYSE:MPLX
13.5
6%
2.3
US
Cheniere Energy Inc
NYSE:LNG
11.9
0%
N/A
CA
TC Energy Corp
TSX:TRP
21.9
16%
1.4
US
ONEOK Inc
NYSE:OKE
15.9
14%
1.1
US
Targa Resources Corp
NYSE:TRGP
19.4
16%
1.2