logo
FLNG logo

FLNG
FLEX LNG

Extending LNG Charters Will Ensure Long-Term Revenue Stability

WA
Consensus Narrative from 3 Analysts
Published
September 14 2024
Updated
March 11 2025
Share
WarrenAI's Fair Value
US$26.00
16.2% undervalued intrinsic discount
11 Mar
US$21.79
Loading
1Y
-14.2%
7D
-0.3%

Key Takeaways

  • Strong contract backlog and long-term charters ensure stable revenue, enhancing earnings predictability and cushioning against market cycles.
  • Recent refinancing reduces interest costs, extends debt maturities, and frees cash for operations or shareholder returns, boosting net margins.
  • Overreliance on spot markets and low freight rates could threaten earnings, while geopolitical tensions and oversupply risks may hinder revenue growth and stability.

Catalysts

About FLEX LNG
    Engages in the seaborne transportation of liquefied natural gas (LNG) worldwide.
What are the underlying business or industry changes driving this perspective?
  • Extension of existing ship charters with options into the 2030s signifies strong contract backlog, securing steady and predictable revenue streams, which can bolster future earnings.
  • The commencement of a new 15-year time charter for the Flex Constellation starting in 2026 ensures long-term revenue visibility, helping to stabilize revenue through market cycles and improve future earnings predictability.
  • Recent refinancing efforts have led to lower interest costs and extended debt maturities, enhancing net margins and freeing up $97 million in cash, which can be used for operational improvements or shareholder returns.
  • Despite a downturn in freight rates, the company’s strategic backlog provides stability, allowing it to maintain firm revenue guidance for future years, thereby supporting stable adjusted EBITDA projections.
  • The anticipated scrapping of older steam ships and high demand for efficient vessels could help balance the market by 2027, potentially leading to higher future rates and increased revenues as Flex LNG's modern fleet remains in demand.

FLEX LNG Earnings and Revenue Growth

FLEX LNG Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming FLEX LNG's revenue will grow by 3.8% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 33.0% today to 42.1% in 3 years time.
  • Analysts expect earnings to reach $168.0 million (and earnings per share of $2.0) by about March 2028, up from $117.7 million today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 11.5x on those 2028 earnings, up from 10.0x today. This future PE is lower than the current PE for the US Oil and Gas industry at 12.3x.
  • Analysts expect the number of shares outstanding to grow by 0.65% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 10.62%, as per the Simply Wall St company report.

FLEX LNG Future Earnings Per Share Growth

FLEX LNG Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The LNG market experienced record low growth in export volumes in 2024, indicating potential weaknesses in demand that could impact future revenue growth.
  • Slumping freight rates, currently at rock-bottom levels, suggest potential difficulties in maintaining high net margins if the market does not recover quickly.
  • Dependence on spot markets due to uncertainty in long-term contracts might lead to fluctuations and reduced stability in earnings.
  • The geopolitical landscape, especially U.S.-China trade disputes and potential tariffs, poses risks to market access and could disrupt revenue streams.
  • A large influx of new ships anticipated in the market could create oversupply, leading to further pressure on freight rates and potentially reducing future earnings.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $26.0 for FLEX LNG based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $30.0, and the most bearish reporting a price target of just $23.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $398.7 million, earnings will come to $168.0 million, and it would be trading on a PE ratio of 11.5x, assuming you use a discount rate of 10.6%.
  • Given the current share price of $21.84, the analyst price target of $26.0 is 16.0% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Analyst Price Target Fair Value
US$26.0
16.2% undervalued intrinsic discount
Future estimation in
PastFuture-11m399m2014201720202023202520262028Revenue US$398.7mEarnings US$168.0m
% p.a.
Decrease
Increase
Current revenue growth rate
1.78%
Oil and Gas revenue growth rate
8.52%