
Golar LNG Ltd
NASDAQ:GLNG

Intrinsic Value
The intrinsic value of one
GLNG
stock under the Base Case scenario is
26.62
USD.
Compared to the current market price of 37.04 USD,
Golar LNG Ltd
is
Overvalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Golar LNG Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Golar LNG Ltd
Balance Sheet Decomposition
Golar LNG Ltd
Current Assets | 779m |
Cash & Short-Term Investments | 566.4m |
Receivables | 50m |
Other Current Assets | 162.6m |
Non-Current Assets | 3.6B |
Long-Term Investments | 43.7m |
PP&E | 3.3B |
Intangibles | 2.3m |
Other Non-Current Assets | 240.9m |
Free Cash Flow Analysis
Golar LNG Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Golar LNG Ltd
Revenue
|
260.4m
USD
|
Cost of Revenue
|
-121.6m
USD
|
Gross Profit
|
138.8m
USD
|
Operating Expenses
|
-92.9m
USD
|
Operating Income
|
45.9m
USD
|
Other Expenses
|
3.8m
USD
|
Net Income
|
49.7m
USD
|
GLNG Profitability Score
Profitability Due Diligence
Golar LNG Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Golar LNG Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
GLNG Solvency Score
Solvency Due Diligence
Golar LNG Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Golar LNG Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GLNG Price Targets Summary
Golar LNG Ltd
According to Wall Street analysts, the average 1-year price target for
GLNG
is 47.49 USD
with a low forecast of 40.4 USD and a high forecast of 58.8 USD.
Dividends
Current shareholder yield for GLNG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
GLNG
stock under the Base Case scenario is
26.62
USD.
Compared to the current market price of 37.04 USD,
Golar LNG Ltd
is
Overvalued by 28%.