FLEX LNG Ltd
OSE:FLNG

Watchlist Manager
FLEX LNG Ltd Logo
FLEX LNG Ltd
OSE:FLNG
Watchlist
Price: 254 NOK 1.6% Market Closed
Market Cap: 13.8B NOK

Relative Value

The Relative Value of one FLNG stock under the Base Case scenario is 395.44 NOK. Compared to the current market price of 254 NOK, FLEX LNG Ltd is Undervalued 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.

FLNG Relative Value
Base Case
395.44 NOK
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
25
Median 3Y
3.8
Median 5Y
3.6
Industry
1.4
Forward
3.9
vs History
12
vs Industry
24
Median 3Y
10.5
Median 5Y
9.9
Industry
12.2
Forward
12.6
vs History
4
vs Industry
21
Median 3Y
7.1
Median 5Y
6.7
Industry
5.2
vs History
53
vs Industry
30
Median 3Y
6.6
Median 5Y
6.6
Industry
11.2
vs History
6
vs Industry
29
Median 3Y
1.6
Median 5Y
1.6
Industry
1.3
vs History
49
vs Industry
20
Median 3Y
7.3
Median 5Y
7.5
Industry
2.1
Forward
7.6
vs History
41
vs Industry
23
Median 3Y
9
Median 5Y
9.2
Industry
5.2
vs History
36
vs Industry
19
Median 3Y
9.4
Median 5Y
9.6
Industry
6.7
Forward
10
vs History
31
vs Industry
18
Median 3Y
12.6
Median 5Y
12.9
Industry
10.1
Forward
14.2
vs History
12
vs Industry
14
Median 3Y
14
Median 5Y
13.7
Industry
7
vs History
7
vs Industry
20
Median 3Y
14
Median 5Y
13.2
Industry
11.6
vs History
9
vs Industry
32
Median 3Y
1.2
Median 5Y
1.1
Industry
1

Multiples Across Competitors

FLNG Competitors Multiples
FLEX LNG Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BM
FLEX LNG Ltd
OSE:FLNG
13.7B NOK 3.8 13.7 9.8 13.7
CA
Enbridge Inc
TSX:ENB
142.8B CAD 2.2 25.4 14.8 22.4
US
Williams Companies Inc
NYSE:WMB
73B USD 6.4 30.8 15.8 25
US
Enterprise Products Partners LP
NYSE:EPD
69.5B USD 1.3 12.1 10.7 14.6
US
Kinder Morgan Inc
NYSE:KMI
59.5B USD 3.6 21.9 13.2 20.3
CA
TC Energy Corp
TSX:TRP
78.4B CAD 6.3 23.1 15.9 23.3
US
Energy Transfer LP
NYSE:ET
56.9B USD 0.7 13.2 7.9 12.6
US
MPLX LP
NYSE:MPLX
55.8B USD 4.4 11.6 11 13.5
US
ONEOK Inc
NYSE:OKE
46.3B USD 1.5 13.9 10.5 13.1
US
Cheniere Energy Inc
NYSE:LNG
41.1B USD 2.2 10.3 7.4 8.8
US
Targa Resources Corp
NYSE:TRGP
39.4B USD 2.3 24.4 12.1 18
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BM
FLEX LNG Ltd
OSE:FLNG
Average EV/EBITDA: 11.7
9.8
1%
9.8
CA
Enbridge Inc
TSX:ENB
14.8
14%
1.1
US
Williams Companies Inc
NYSE:WMB
15.8
19%
0.8
US
Enterprise Products Partners LP
NYSE:EPD
10.7
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13.2
11%
1.2
CA
TC Energy Corp
TSX:TRP
15.9
13%
1.2
US
Energy Transfer LP
NYSE:ET
7.9
9%
0.9
US
MPLX LP
NYSE:MPLX
11
8%
1.4
US
ONEOK Inc
NYSE:OKE
10.5
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.4
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
12.1
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
FLEX LNG Ltd
OSE:FLNG
Average EV/EBIT: 16.8
13.7
1%
13.7
CA
Enbridge Inc
TSX:ENB
22.4
17%
1.3
US
Williams Companies Inc
NYSE:WMB
25
23%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.6
5%
2.9
US
Kinder Morgan Inc
NYSE:KMI
20.3
10%
2
CA
TC Energy Corp
TSX:TRP
23.3
16%
1.5
US
Energy Transfer LP
NYSE:ET
12.6
7%
1.8
US
MPLX LP
NYSE:MPLX
13.5
7%
1.9
US
ONEOK Inc
NYSE:OKE
13.1
11%
1.2
US
Cheniere Energy Inc
NYSE:LNG
8.8
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
18
15%
1.2