Flex LNG Ltd. (FLNG)
Water Transportation
Latest Price
$32.39
TTM P/E
--
Normalized P/E
--
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $1.38
Book value / share: $13.29
Formula: √(22.5 × EPS × BVPS)
Graham Number
$20.32
37% downside
Norm. op. income: $198M (median of 7yr)
Tax rate: 5%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$6.55
80% downside
Base FCF: $183M (median of recent 5yr)
Growth: 3%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$22.98
29% downside
EPS: $1.38
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$20.70
36% downside