FLEX LNG Ltd (FLNG) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of FLEX LNG Ltd stock $29.05, price $26.06, upside +11.5%, quality 60 out of 100. Rating: undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range $7.55 – $32.52 · fair‑value band $20.18 – $37.47 · the $26.06 price screens below the $29.05 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow FLEX LNG in your weekly email
Every Wednesday you see whether FLEX LNG is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
FLEX LNG Ltd., together with its subsidiaries, engages in the seaborne transportation of liquefied natural gas (LNG) worldwide. As of December 31, 2025, its fleet consists of 13 LNG carriers in operation. The company was incorporated in 2006 and is based in Hamilton, Bermuda.
Stock analysis
FLEX LNG Ltd (FLNG) currently trades at $26.06, while our model-based Fair Value estimate is $29.05, implying the stock looks roughly 10% undervalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of $46.72 per share, and 12 of the 24 models we run sit above the $26.06 price.
Bear case: the Asset-Based group reads lowest at $8.91, and 12 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: $20.18 (bear) to $37.47 (bull), the price of $26.06 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 60/100 (solid quality), in the Energy sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
FLEX LNG Ltd reported revenue of $348M in FY2025 versus $343M in FY2021, a compound +0.3%/yr. Reported net income was $74.8M in FY2025, compounding −17.6%/yr from FY2021.
Key figures
Market cap $1.4B Small · P/E ratio 13.7 · P/S ratio 3.91 · EPS (TTM) $1.90 · Dividend yield 11.5% · Net margin 28.5% · Return on equity 14.0% · Return on assets (EBIT) 7.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 61 out of 100 (medium confidence).
What moves the price
The share trades about 20% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at −30% fair-value upside, at 11%, FLNG screens cheaper than that median.
Fair Value models
Bear$20.18Fair Value $29.05Bull$37.47
Price $26.06 · Upside +11.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.85/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−2.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+16.1%
Start year 2020 (pandemic)
Revenue growth 8 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+37.4%
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
+30.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+18.5%
Dividend (yield on the price)11.5%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.46% → 51%
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+10.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
−0.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +8.0% a year for the price and −2.4% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (94 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Neutral
Recent news coverage is roughly neutral, about typical for how stocks are covered.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Oil & Gas Midstream · 81 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score60 · Top 25%
Fair Value upside+11.5% · Top 25%
Profitability
Return on equity (12 months)14.0% · Above median
Return on assets2.9% · Below median
Net margin (12 months)28.5% · Above median
Operating margin (12 months)55.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)24.2% · Below median
Dividend yield (12 months)11.5% · Top 25%
Balance sheet
Debt / equity2.42× · Highest 25%
Valuation Multiplesvs Oil & Gas Midstream median · lower = cheaper
P/E (12 months)13.7× · Pricier than median
P/B1.96× · Cheaper than median
P/S (12 months)3.91× · Pricier than median
Price / free cash flow (fiscal year)10.5× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
As of Nov 8, 2026, our model estimates a fair value of $29.05 versus a price of $26.06, about +11% upside (undervalued).
What is the fair value of FLNG?
Our model-based fair value for FLEX LNG Ltd is $29.05 (as of Nov 8, 2026), built from audited fundamentals. The current price: $26.06.
What is the quality score of FLNG?
FLEX LNG Ltd has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for FLEX LNG Ltd (FLNG)?
Our model-based price target is the fair value of $29.05 (as of Nov 8, 2026) from 24 valuation models. Cautious scenario $20.18, optimistic scenario $37.47. It is a calculation from audited fundamentals, not an analyst target.
What is the FLEX LNG Ltd stock forecast for 2026?
Our models put fair value at $29.05, about +11% upside versus a price of $26.06 (undervalued). Cautious scenario $20.18, optimistic scenario $37.47. The calculation is refreshed regularly with new filings.
What is the revenue of FLEX LNG Ltd (FLNG)?
FLEX LNG Ltd reported trailing-twelve-month revenue of about $360M (latest available figure, as of Nov 8, 2026).
Does FLEX LNG Ltd pay a dividend?
FLEX LNG Ltd currently shows a dividend yield of 11.51% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of FLEX LNG Ltd (FLNG) and when is the ex-dividend date?
FLEX LNG Ltd pays a dividend of $3.00 per share a year, a dividend yield of 11.5%. The last ex-dividend date was Sep 3, 2026. A dividend has been paid every year since at least 2019. The payout ratio is 158% of earnings. Free cash flow covers the dividend 0.83 times. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What growth is priced into FLEX LNG Ltd (FLNG)?
For today's price to be fair in a discounted-cash-flow model, FLEX LNG Ltd would have to grow free cash flow by +10.6 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.2 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of FLNG use?
Our models discount FLEX LNG Ltd at 9.8 %: a base by market capitalisation (small), damped by beta 0.23, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For FLEX LNG Ltd that is +10.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has FLEX LNG Ltd (FLNG) delivered so far?
Over the past 5 years revenue at FLEX LNG Ltd grew +16.2 % a year. The price currently implies free-cash-flow growth of +10.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of FLEX LNG Ltd (FLNG) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into FLEX LNG Ltd (+10.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of FLEX LNG Ltd (FLNG)?
The free-cash-flow yield on the price is 9.57 %: that much free cash flow FLEX LNG Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of FLEX LNG Ltd (FLNG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For FLEX LNG Ltd it is $29.05 per share (as of Nov 8, 2026), against a price of $26.06. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is FLEX LNG Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, FLNG trades below its calculated fair value: price $26.06, fair value $29.05, a gap of about +11% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of FLNG?
No. The price is what the market pays today ($26.06); the fair value is what the company's own numbers justify ($29.05). For FLEX LNG Ltd the two are $2.99 per share apart. That gap is exactly why we show both numbers side by side.
How much is FLEX LNG Ltd worth?
The market values FLEX LNG Ltd at about $1.4B (market capitalisation, as of Nov 8, 2026). Per share that is $26.06; our models calculate a fair value of $29.05 per share.
What do the bullish and bearish scenarios say about FLNG?
Our models span a range for FLEX LNG Ltd: cautious scenario $20.18, base $29.05, optimistic $37.47 per share (as of Nov 8, 2026, price $26.06). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of FLNG?
FLEX LNG Ltd trades at a price-to-earnings ratio of 13.7 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $29.05 is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 13.1. Other multiples: P/B 2.0, P/S 3.9, EV/EBITDA 11.3.
How solid is the balance sheet of FLEX LNG Ltd (FLNG)?
Balance-sheet figures for FLEX LNG Ltd (as of Nov 8, 2026): return on equity 14.0%, debt of 2.42 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is FLNG from its 52-week high?
FLEX LNG Ltd trades at $26.06, about 20% below its 52-week high of $32.52 and 16% above the low of $22.53 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $29.05 is for.
Which stocks are comparable to FLEX LNG Ltd?
From the same area (Energy) we also value Enbridge Inc, The Williams Companies, Inc, Enterprise Products Partners L.P., Kinder Morgan, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is FLEX LNG Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price $26.06, calculated fair value $29.05 (+11%), Quality Score 60/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of FLNG calculated?
We run FLEX LNG Ltd through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $29.05 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. FLEX LNG Ltd currently trades 10% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of FLEX LNG Ltd (FLNG)?
The closing price on Nov 6, 2026 was $26.06. Our model-based fair value is $29.05, about +11% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with FLEX LNG Ltd right now?
A fairly wide model range ($20.18 to $37.47) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Key figures of FLEX LNG Ltd
How large is the market capitalisation of FLEX LNG Ltd (FLNG)?
The market capitalisation of FLEX LNG Ltd is $1.4B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of FLEX LNG Ltd (FLNG)?
The price-to-sales ratio of FLEX LNG Ltd is 3.91 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of FLEX LNG Ltd (FLNG)?
Earnings per share at FLEX LNG Ltd are $1.90 (price ÷ EPS = P/E 13.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of FLEX LNG Ltd (FLNG)?
The dividend yield of FLEX LNG Ltd is 11.5% (payout 158%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of FLEX LNG Ltd (FLNG)?
The net margin of FLEX LNG Ltd is 28.5% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of FLEX LNG Ltd (FLNG)?
The return on equity (ROE) of FLEX LNG Ltd is 14.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of FLEX LNG Ltd (FLNG)?
On an EBIT basis the return on assets of FLEX LNG Ltd is 7.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of FLEX LNG Ltd (FLNG)?
The operating margin of FLEX LNG Ltd is 55.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at FLEX LNG Ltd (FLNG)?
Revenue at FLEX LNG Ltd is growing +24.2% versus a year earlier (3y avg 0.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at FLEX LNG Ltd (FLNG)?
Earnings per share at FLEX LNG Ltd are growing +159% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does FLEX LNG Ltd (FLNG) carry?
The net debt of FLEX LNG Ltd is $1.4B (fiscal year 2025, ≈ 10.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch FLEX LNG Ltd in the live analysis
One click puts FLEX LNG Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026