Golar LNG Ltd
NASDAQ:GLNG

Watchlist Manager
Golar LNG Ltd Logo
Golar LNG Ltd
NASDAQ:GLNG
Watchlist
Price: 42.55 USD 0.11% Market Closed
Market Cap: 4.5B USD

Relative Value

The Relative Value of one GLNG stock under the Base Case scenario is 27.42 USD. Compared to the current market price of 42.55 USD, Golar LNG Ltd is Overvalued by 36%.

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
27.42 USD
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
12
Median 3Y
8.9
Median 5Y
8.5
Industry
1.2
Forward
9.9
vs History
4
vs Industry
2
Median 3Y
22.2
Median 5Y
3.5
Industry
9.8
Forward
26.2
vs History
19
vs Industry
10
Median 3Y
12.2
Median 5Y
9.4
Industry
4.6
vs History
4
vs Industry
6
Median 3Y
-11.5
Median 5Y
-8.8
Industry
9.7
vs History
0
vs Industry
19
Median 3Y
1.1
Median 5Y
1
Industry
1.1
vs History
0
vs Industry
13
Median 3Y
9.3
Median 5Y
9.1
Industry
1.8
Forward
10.8
vs History
0
vs Industry
8
Median 3Y
13.3
Median 5Y
12.3
Industry
4.4
vs History
4
vs Industry
4
Median 3Y
22.3
Median 5Y
17.2
Industry
5.9
Forward
15.1
vs History
0
vs Industry
3
Median 3Y
28.9
Median 5Y
24.1
Industry
8.3
Forward
20.2
vs History
34
vs Industry
13
Median 3Y
12.7
Median 5Y
12.7
Industry
6.2
vs History
vs Industry
2
Median 3Y
-20.6
Median 5Y
-14.5
Industry
10.5
vs History
0
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
4.4B USD 17.1 87.5 48.4 104.9
CA
Enbridge Inc
TSX:ENB
141B CAD 2.6 27.9 15.6 23.8
US
Williams Companies Inc
NYSE:WMB
73.1B USD 7 32.9 17.7 29.4
US
Enterprise Products Partners LP
NYSE:EPD
66B USD 1.2 11.3 10.2 13.8
US
Kinder Morgan Inc
NYSE:KMI
59.6B USD 3.8 23.2 13.4 20.8
US
Energy Transfer LP
NYSE:ET
57B USD 0.7 13 8.2 12.6
US
Cheniere Energy Inc
NYSE:LNG
52.8B USD 3.4 16.2 10 11.9
US
MPLX LP
NYSE:MPLX
52.8B USD 4.4 12.3 10.8 13.4
CA
TC Energy Corp
TSX:TRP
73.1B CAD 5.3 15.9 14.9 22.1
US
ONEOK Inc
NYSE:OKE
48.3B USD 2.2 15.9 12.7 15.5
US
Targa Resources Corp
NYSE:TRGP
35.2B USD 2.2 27.8 11.9 18.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BM
Golar LNG Ltd
NASDAQ:GLNG
Average EV/EBITDA: 15.8
48.4
58%
0.8
CA
Enbridge Inc
TSX:ENB
15.6
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.7
17%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.2
7%
1.5
US
Kinder Morgan Inc
NYSE:KMI
13.4
11%
1.2
US
Energy Transfer LP
NYSE:ET
8.2
9%
0.9
US
Cheniere Energy Inc
NYSE:LNG
10
0%
N/A
US
MPLX LP
NYSE:MPLX
10.8
7%
1.5
CA
TC Energy Corp
TSX:TRP
14.9
13%
1.1
US
ONEOK Inc
NYSE:OKE
12.7
15%
0.8
US
Targa Resources Corp
NYSE:TRGP
11.9
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
Golar LNG Ltd
NASDAQ:GLNG
Average EV/EBIT: 26
104.9
82%
1.3
CA
Enbridge Inc
TSX:ENB
23.8
12%
2
US
Williams Companies Inc
NYSE:WMB
29.4
17%
1.7
US
Enterprise Products Partners LP
NYSE:EPD
13.8
7%
2
US
Kinder Morgan Inc
NYSE:KMI
20.8
9%
2.3
US
Energy Transfer LP
NYSE:ET
12.6
8%
1.6
US
Cheniere Energy Inc
NYSE:LNG
11.9
-1%
N/A
US
MPLX LP
NYSE:MPLX
13.4
7%
1.9
CA
TC Energy Corp
TSX:TRP
22.1
16%
1.4
US
ONEOK Inc
NYSE:OKE
15.5
14%
1.1
US
Targa Resources Corp
NYSE:TRGP
18.1
16%
1.1