DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Golar LNG Limited (GLNG)

Energy | Oil & Gas Midstream

Today's Price

$46.24

Today's Fair Value

$25.68 -44.46%

Margin of Safety

-80.06%

Projected Value (5Y)

$41.35 -10.58%

Dividends Paid (5Y)

$6.53

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.61% | CAGR (5y): -3.85%

Diluted Shares Growth Rate

Regression: 1.17% | CAGR (5y): 0.88%

Dividend Growth Rate

Regression: -3.44% | CAGR (5y): 25.99%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 31.42x)

Discount Rate