US · GLNG
Golar LNG Limited
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Hamilton HM 11
- Website
- golarlng.com
Price · as of 2025-12-31
$55.70
Market cap 4.55B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $60.19 | +8.06% |
| Intrinsic Value(DCF) | $25.24 | -54.69% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $37.02 | -33.54% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $29.59 | $115.02 | $0.00 | $0.00 | $18.70 |
| 2012 | $26.64 | $35.18 | $25.83 | $38.78 | $523.97 |
| 2013 | $31.11 | $45.99 | $1.56 | $10.53 | $0.00 |
| 2014 | $28.02 | $76.55 | $2.88 | $0.00 | $0.00 |
| 2015 | $16.84 | $27.83 | $2.92 | $0.00 | $0.00 |
| 2016 | $23.94 | $12.80 | $6.18 | $0.99 | $25.26 |
| 2017 | $25.65 | $26.66 | $10.25 | $5.07 | $0.00 |
| 2018 | $18.42 | $14.85 | $2.90 | $0.00 | $0.00 |
| 2019 | $9.59 | $9.14 | $7.36 | $0.00 | $0.00 |
| 2020 | $10.17 | $7.14 | $7.35 | $0.00 | $0.00 |
| 2021 | $16.85 | $20.60 | $12.17 | $3.90 | $45.11 |
| 2022 | $20.17 | $34.99 | $12.18 | $46.78 | $67.60 |
| 2023 | $19.95 | $12.34 | $10.73 | $6.02 | $0.00 |
| 2024 | $31.84 | $14.20 | $10.37 | $6.78 | $0.00 |
| 2025 | $46.14 | $60.19 | $13.29 | $0.00 | $37.02 |
AI valuation
Our deep-learning model estimates Golar LNG Limited's (GLNG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $60.19
- Current price
- $55.70
- AI upside
- +8.06%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$25.24
-54.69% upside
Graham-Dodd
—
— upside
Graham Formula
$37.02
-33.54% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GLNG | Golar LNG Limited | $55.70 | 4.55B | +8% | -55% | — | -34% | 71.17 | 2.54 | 11.88 | 33.85 | 200.95 | 2.54 | 46.85% | 34.44% | 16.69% | 3.41% | 4.12% | 1.36% | 1.50 | 4.12 | 2.55 | 2.49 | 8.56 | 3542.00% | 5114.00% | 25302.00% | -9.09% | 0.77 | -13.41% | 6.54% | 465.70% | 9.62% | 46.16 | -14.73 | 15.90 | 1.17 |
| AROC | Archrock, Inc. | $35.33 | 6.2B | +22% | +17% | -86% | +86% | 19.91 | 4.30 | 4.31 | 10.39 | 26.46 | 5.25 | 48.57% | 38.65% | 21.63% | 22.90% | 11.79% | 7.89% | 1.62 | 3.48 | 1.54 | 0.01 | 2.85 | 7524.00% | 2870.00% | 6956.00% | 1.86% | 3.16 | 3.22% | 2.21% | 43.90% | 2.21% | 15.34 | 73.85 | 5.93 | 1.43 |
| FRO | Frontline Ltd. | $37.95 | 8.45B | -20% | -26% | -86% | -82% | 23.27 | 3.51 | 4.49 | 12.63 | — | 3.68 | 32.77% | 30.16% | 19.29% | 15.63% | 10.61% | 6.33% | 1.22 | 2.54 | 1.43 | 0.51 | 3.06 | -2377.00% | -416.00% | -47460.00% | 7.60% | 1.38 | 12.19% | 2.35% | 54.60% | 8.20% | 19.63 | 17.37 | 5.92 | 2.77 |
| MGY | Magnolia Oil & Gas Corpor… | $27.82 | 5.03B | +24% | -54% | -64% | -51% | 15.71 | 2.73 | 4.04 | 6.14 | — | 2.73 | 46.70% | 33.48% | 24.79% | 17.50% | 17.18% | 11.78% | 0.20 | 20.32 | 0.93 | 0.93 | 0.14 | -979.00% | -31.00% | -523.00% | 7.72% | 3.05 | 19.81% | 2.13% | 33.50% | 6.46% | 12.35 | 13.26 | 4.14 | 4.93 |
| NE | Noble Corporation Plc | $45.43 | 7.23B | -45% | -60% | -89% | -54% | 33.71 | 1.61 | 2.22 | 8.34 | — | 1.61 | 19.73% | 12.65% | 6.60% | 4.71% | 6.63% | 2.80% | 0.43 | 2.56 | 1.67 | 1.54 | 1.42 | -5439.00% | 745.00% | 43912.00% | 5.92% | 1.25 | 6.89% | 4.39% | 147.80% | 8.93% | 21.20 | 20.38 | 2.68 | 2.22 |
| PAGP | Plains GP Holdings, L.P. | $22.54 | 4.46B | +132% | -59% | -41% | — | 2.57 | 3.38 | 0.10 | 6.05 | 1.69 | -11.12 | 6.04% | 3.23% | 0.59% | 131.23% | 13.47% | 5.99% | 7.08 | 3.06 | 0.96 | 0.00 | 4.09 | 15192.00% | -1161.00% | 3297.00% | 53.91% | 0.50 | 24.76% | 0.00% | 0.00% | 0.00% | 9.85 | 5.74 | 0.32 | 1.72 |
| PBF | PBF Energy Inc. | $35.60 | 4.16B | -5% | -56% | -35% | -89% | -27.98 | 0.84 | 0.15 | -27.07 | — | 0.84 | -1.95% | -0.19% | -0.54% | -2.95% | -0.49% | -1.25% | 0.55 | -0.30 | 1.21 | 0.46 | -9.36 | -6978.00% | -1142.00% | 12538.00% | -17.44% | -0.02 | -10.43% | 2.82% | -78.80% | 2.82% | -126.41 | -8.76 | 0.23 | 3.01 |
| TGS | Transportadora de Gas del… | $29.62 | 4.46B | -39% | +41% | -31% | +99% | 13.56 | 2.25 | 4.16 | 6.19 | 0.92 | 2.25 | 52.33% | 46.44% | 30.68% | 18.07% | 17.69% | 11.02% | 0.24 | 10.06 | 2.73 | 2.62 | 0.61 | 147407.00% | 2471.00% | 6380.00% | 3.87% | 1.31 | 9.65% | 0.00% | 0.00% | 8.68% | 8.48 | 24.45 | 3.94 | 3.87 |
| UGP | Ultrapar Participações S.… | $5.05 | 5.4B | -78% | -69% | -54% | +9% | 7.04 | 1.10 | 0.12 | 5.49 | — | 1.26 | 6.45% | 3.80% | 1.77% | 16.49% | 13.62% | 6.07% | 1.04 | 3.70 | 1.53 | 1.13 | 2.71 | -452.00% | 591.00% | -2396.00% | 11.71% | 0.36 | 8.31% | 5.01% | 35.30% | 5.91% | 5.48 | 14.27 | 0.21 | 4.68 |
| VAL | Valaris Limited | $95.85 | 6.64B | +12% | -53% | +19% | +21% | 9.11 | 2.06 | 2.76 | 8.94 | 5.34 | 2.06 | 25.03% | 20.93% | 41.49% | 26.53% | 14.59% | 14.76% | 0.38 | 5.02 | 1.72 | 1.57 | 0.74 | 17070.00% | 27.00% | -30331.00% | 3.10% | 0.79 | 5.96% | 0.00% | 0.00% | 4.74% | 14.37 | 35.16 | 3.01 | 3.33 |
| VVV | Valvoline Inc. | $37.80 | 4.81B | -5% | -36% | -85% | -41% | 18.51 | 11.52 | 2.28 | 10.80 | 993.60 | -9.70 | 38.50% | 22.80% | 12.32% | 80.40% | 15.50% | 8.25% | 4.93 | 5.27 | 0.70 | 0.41 | 3.16 | 186.00% | 564.00% | -663.00% | 0.97% | 0.86 | 2.06% | 0.00% | 0.00% | 1.97% | 14.15 | 145.18 | 3.23 | 2.22 |
About Golar LNG Limited
Golar LNG Limited designs, builds, owns, and operates marine infrastructure for the liquefaction and regasification of LNG. It operates through Shipping and FLNG segments. The company engages in the operation and chartering of LNG carriers, Floating Liquefaction Natural Gas Vessel (FLNG), and floating storage regasification units (FSRUs), as well as operates external vessels. As of December 31, 2021, it operated nine LNG carriers, one FSRU, and three FLNGs. The company was founded in 1946 and is headquartered in Hamilton, Bermuda.
- CEO
- Karl Fredrik Staubo
- Employees
- 474
- Beta
- 0.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($25.24 ÷ $55.70) − 1 = -54.69% (DCF, example).