FLNG Intrinsic Valuation and Fundamental Analysis - FLEX LNG Ltd - Alpha Spread

FLEX LNG Ltd
NYSE:FLNG

Watchlist Manager
FLEX LNG Ltd Logo
FLEX LNG Ltd
NYSE:FLNG
Watchlist
Price: 26.14 USD -2.86% Market Closed
Market Cap: 1.4B USD
Have any thoughts about
FLEX LNG Ltd?
Write Note

Intrinsic Value

The intrinsic value of one FLNG stock under the Base Case scenario is 30.27 USD. Compared to the current market price of 26.14 USD, FLEX LNG Ltd is Undervalued by 14%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FLNG Intrinsic Value
30.27 USD
Undervaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
FLEX LNG Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling FLNG based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about FLNG?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about FLEX LNG Ltd

Provide an overview of the primary business activities
of FLEX LNG Ltd.

What unique competitive advantages
does FLEX LNG Ltd hold over its rivals?

What risks and challenges
does FLEX LNG Ltd face in the near future?

Summarize the latest earnings call
of FLEX LNG Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for FLEX LNG Ltd.

Provide P/S
for FLEX LNG Ltd.

Provide P/E
for FLEX LNG Ltd.

Provide P/OCF
for FLEX LNG Ltd.

Provide P/FCFE
for FLEX LNG Ltd.

Provide P/B
for FLEX LNG Ltd.

Provide EV/S
for FLEX LNG Ltd.

Provide EV/GP
for FLEX LNG Ltd.

Provide EV/EBITDA
for FLEX LNG Ltd.

Provide EV/EBIT
for FLEX LNG Ltd.

Provide EV/OCF
for FLEX LNG Ltd.

Provide EV/FCFF
for FLEX LNG Ltd.

Provide EV/IC
for FLEX LNG Ltd.

Show me price targets
for FLEX LNG Ltd made by professional analysts.

What are the Revenue projections
for FLEX LNG Ltd?

How accurate were the past Revenue estimates
for FLEX LNG Ltd?

What are the Net Income projections
for FLEX LNG Ltd?

How accurate were the past Net Income estimates
for FLEX LNG Ltd?

What are the EPS projections
for FLEX LNG Ltd?

How accurate were the past EPS estimates
for FLEX LNG Ltd?

What are the EBIT projections
for FLEX LNG Ltd?

How accurate were the past EBIT estimates
for FLEX LNG Ltd?

Compare the revenue forecasts
for FLEX LNG Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of FLEX LNG Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of FLEX LNG Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of FLEX LNG Ltd compared to its peers.

Compare the P/E ratios
of FLEX LNG Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing FLEX LNG Ltd with its peers.

Analyze the financial leverage
of FLEX LNG Ltd compared to its main competitors.

Show all profitability ratios
for FLEX LNG Ltd.

Provide ROE
for FLEX LNG Ltd.

Provide ROA
for FLEX LNG Ltd.

Provide ROIC
for FLEX LNG Ltd.

Provide ROCE
for FLEX LNG Ltd.

Provide Gross Margin
for FLEX LNG Ltd.

Provide Operating Margin
for FLEX LNG Ltd.

Provide Net Margin
for FLEX LNG Ltd.

Provide FCF Margin
for FLEX LNG Ltd.

Show all solvency ratios
for FLEX LNG Ltd.

Provide D/E Ratio
for FLEX LNG Ltd.

Provide D/A Ratio
for FLEX LNG Ltd.

Provide Interest Coverage Ratio
for FLEX LNG Ltd.

Provide Altman Z-Score Ratio
for FLEX LNG Ltd.

Provide Quick Ratio
for FLEX LNG Ltd.

Provide Current Ratio
for FLEX LNG Ltd.

Provide Cash Ratio
for FLEX LNG Ltd.

What is the historical Revenue growth
over the last 5 years for FLEX LNG Ltd?

What is the historical Net Income growth
over the last 5 years for FLEX LNG Ltd?

What is the current Free Cash Flow
of FLEX LNG Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for FLEX LNG Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
FLEX LNG Ltd

Current Assets 415.2m
Cash & Short-Term Investments 370.2m
Receivables 31.9m
Other Current Assets 13.1m
Non-Current Assets 2.2B
PP&E 2.2B
Other Non-Current Assets 36.3m
Current Liabilities 161.6m
Accounts Payable 3.2m
Accrued Liabilities 19.1m
Other Current Liabilities 139.2m
Non-Current Liabilities 1.7B
Long-Term Debt 1.7B
Efficiency

Earnings Waterfall
FLEX LNG Ltd

Revenue
366.8m USD
Cost of Revenue
-69.8m USD
Gross Profit
296.9m USD
Operating Expenses
-86.6m USD
Operating Income
210.4m USD
Other Expenses
-90.8m USD
Net Income
119.6m USD

Free Cash Flow Analysis
FLEX LNG Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In the second quarter, FLEX LNG reported revenues of $84.7 million, slightly down from Q1 due to seasonal factors and drydockings. Net income stood at $21.8 million, or $0.41 per share, while adjusted net income was $30.4 million, or $0.56 per share. The company expects Q3 revenues to rise to around $90 million as all ships return to operation and higher spot rates kick in. A strong backlog and new financing boost their outlook, with numbers expected to be even better in Q4. They continue to declare a quarterly dividend of $0.75 per share, totaling $3.125 over the last 12 months, offering a 12% yield.

What is Earnings Call?
Fundamental Scores

FLNG Profitability Score
Profitability Due Diligence

FLEX LNG Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive 3-Year Average ROE
63/100
Profitability
Score

FLEX LNG Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

FLNG Solvency Score
Solvency Due Diligence

FLEX LNG Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
High D/E
Positive Net Debt
42/100
Solvency
Score

FLEX LNG Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FLNG Price Targets Summary
FLEX LNG Ltd

Wall Street analysts forecast FLNG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for FLNG is 30.62 USD with a low forecast of 25.35 USD and a high forecast of 35.69 USD.

Lowest
Price Target
25.35 USD
3% Downside
Average
Price Target
30.62 USD
17% Upside
Highest
Price Target
35.69 USD
37% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for FLNG?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for FLNG 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?

Shareholder Yield
Want to learn more about FLNG dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

FLNG Price
FLEX LNG Ltd

1M 1M
-3%
6M 6M
+3%
1Y 1Y
-12%
3Y 3Y
+85%
5Y 5Y
+265%
10Y 10Y
+239%
Annual Price Range
26.14
52w Low
24.37
52w High
31.49
Price Metrics
Average Annual Return 59.42%
Standard Deviation of Annual Returns 90.09%
Max Drawdown -68%
Shares Statistics
Market Capitalization 1.4B USD
Shares Outstanding 54 000 000
Percentage of Shares Shorted 6.64%

Competitive Landscape

FLNG News

Other Videos

Profile

FLEX LNG Ltd Logo
FLEX LNG Ltd

Country

Bermuda

Industry

Energy

Market Cap

1.4B USD

Dividend Yield

14.81%

Description

FLEX LNG Ltd. engages in the operation of carrier vessels. The firm owns and operates approximately six M-type, Electronically Controlled, Gas Injection (MEGI) LNG carriers. The Company’s operating vessels include Flex Endeavour, Flex Enterprise, Flex Ranger, Flex Rainbow, Flex Constellation and Flex Courageous. Its newbuilding vessels include TBN Flex Aurora, TBN Flex Amber, TBN Flex Artemis, TBN Flex Resolute, TBN Flex Freedom, TBN Flex Volunteer and TBN Flex Vigilant. The Company’s subsidiaries include Flex LNG Management Limited and Flex LNG Management AS.

Contact

Hamilton
Par-La-Ville Place, 14 Par-La-Ville Road
+4723114000.0
www.flexlng.com

IPO

2009-10-30

Employees

8

Officers

See Also

Discover More
What is the Intrinsic Value of one FLNG stock?

The intrinsic value of one FLNG stock under the Base Case scenario is 30.27 USD.

Is FLNG stock undervalued or overvalued?

Compared to the current market price of 26.14 USD, FLEX LNG Ltd is Undervalued by 14%.

Back to Top