FLEX LNG Ltd
OSE:FLNG

Watchlist Manager
FLEX LNG Ltd Logo
FLEX LNG Ltd
OSE:FLNG
Watchlist
Price: 234.5 NOK 2.85% Market Closed
Market Cap: 12.8B NOK

Relative Value

The Relative Value of one FLNG stock under the Base Case scenario is hidden NOK. Compared to the current market price of 234.5 NOK, FLEX LNG Ltd is hidden .

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.

FLNG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
25
Median 3Y
4.2
Median 5Y
3.7
Industry
1.2
Forward
3.4
vs History
60
vs Industry
24
Median 3Y
10.6
Median 5Y
10.8
Industry
9.3
Forward
11.4
vs History
55
vs Industry
21
Median 3Y
7.7
Median 5Y
6.7
Industry
4.6
vs History
20
vs Industry
30
Median 3Y
8.7
Median 5Y
7.6
Industry
9.5
vs History
58
vs Industry
29
Median 3Y
1.8
Median 5Y
1.6
Industry
1.1
vs History
87
vs Industry
20
Median 3Y
7.7
Median 5Y
7.9
Industry
1.7
Forward
7
vs History
87
vs Industry
23
Median 3Y
9.5
Median 5Y
9.6
Industry
4.3
vs History
87
vs Industry
19
Median 3Y
9.9
Median 5Y
10
Industry
5.7
Forward
9.2
vs History
87
vs Industry
18
Median 3Y
13.2
Median 5Y
13.4
Industry
8
Forward
12.8
vs History
65
vs Industry
14
Median 3Y
14.1
Median 5Y
14.1
Industry
6.1
vs History
53
vs Industry
20
Median 3Y
14.4
Median 5Y
13.6
Industry
10.2
vs History
58
vs Industry
32
Median 3Y
1.2
Median 5Y
1.2
Industry
0.9

Multiples Across Competitors

FLNG Competitors Multiples
FLEX LNG Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BM
FLEX LNG Ltd
OSE:FLNG
12.7B NOK 3.4 10.2 9 12.4
CA
Enbridge Inc
TSX:ENB
130.8B CAD 2.4 25.9 14.9 22.8
US
Williams Companies Inc
NYSE:WMB
68.7B USD 6.5 30.9 16.9 28.1
US
Enterprise Products Partners LP
NYSE:EPD
64.2B USD 1.1 11 10 13.5
US
Kinder Morgan Inc
NYSE:KMI
58.8B USD 3.9 22.6 13.1 20.2
US
Energy Transfer LP
NYSE:ET
55.9B USD 0.7 12.7 8.1 12.5
US
Cheniere Energy Inc
NYSE:LNG
49.3B USD 3.1 15.2 9.5 11.4
CA
TC Energy Corp
TSX:TRP
68.4B CAD 5 14.9 14.4 21.3
US
MPLX LP
NYSE:MPLX
49B USD 4.1 11.4 10.2 12.7
US
ONEOK Inc
NYSE:OKE
48.1B USD 2.2 15.9 12.7 15.5
US
Targa Resources Corp
NYSE:TRGP
35.6B USD 2.2 28.1 12 18.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BM
FLEX LNG Ltd
OSE:FLNG
Average EV/EBITDA: 11.9
9
1%
9
CA
Enbridge Inc
TSX:ENB
14.9
14%
1.1
US
Williams Companies Inc
NYSE:WMB
16.9
17%
1
US
Enterprise Products Partners LP
NYSE:EPD
10
7%
1.4
US
Kinder Morgan Inc
NYSE:KMI
13.1
11%
1.2
US
Energy Transfer LP
NYSE:ET
8.1
9%
0.9
US
Cheniere Energy Inc
NYSE:LNG
9.5
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.4
13%
1.1
US
MPLX LP
NYSE:MPLX
10.2
7%
1.5
US
ONEOK Inc
NYSE:OKE
12.7
15%
0.8
US
Targa Resources Corp
NYSE:TRGP
12
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
FLEX LNG Ltd
OSE:FLNG
Average EV/EBIT: 17.2
12.4
0%
N/A
CA
Enbridge Inc
TSX:ENB
22.8
11%
2.1
US
Williams Companies Inc
NYSE:WMB
28.1
15%
1.9
US
Enterprise Products Partners LP
NYSE:EPD
13.5
7%
1.9
US
Kinder Morgan Inc
NYSE:KMI
20.2
13%
1.6
US
Energy Transfer LP
NYSE:ET
12.5
9%
1.4
US
Cheniere Energy Inc
NYSE:LNG
11.4
0%
N/A
CA
TC Energy Corp
TSX:TRP
21.3
16%
1.3
US
MPLX LP
NYSE:MPLX
12.7
6%
2.1
US
ONEOK Inc
NYSE:OKE
15.5
14%
1.1
US
Targa Resources Corp
NYSE:TRGP
18.3
16%
1.1