Skip to content

FLEX LNG Ltd. Ordinary Shares (FLNG) — WACC Analysis

WACC Breakdown

FLEX LNG Ltd. Ordinary Shares (FLNG) has a weighted average cost of capital (WACC) of 6.3%. The cost of equity is 8.9%, derived from a beta of 1.00 and a risk-free rate of 4.7%. The after-tax cost of debt is 4.0%. The capital structure is 47.9% equity and 52.1% debt.

Interpretation

A WACC of 6.3% suggests that the market views FLEX LNG Ltd. Ordinary Shares as relatively low-risk, with a lower cost of financing.

Investors can compare FLNG's WACC of 6.3% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

FLNG WACC: 6.32% for FLEX LNG Ltd. Ordinary Shares

Current inputs imply a 8.90% cost of equity and a 5.01% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

FLEX LNG Ltd. Ordinary Shares Common Stock (FLNG) WACC Results
Weighted Average Cost of Capital
6.32%
Cost of Equity
8.90%
Risk-Free Rate4.67%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
3.95%
Pre-Tax Cost of Debt5.01%
Tax Rate21.00%
Tax Shield1.05%
Capital Structure
Equity: 47.93%($1702.83M)
Debt: 52.07%($1850.19M)
Equity Component
4.27%
47.93% × 8.90%
Debt Component
2.06%
52.07% × 3.95%

FLEX LNG Ltd. Ordinary Shares (FLNG) WACC in context

FLEX LNG Ltd. Ordinary Shares (FLNG) currently screens with an estimated WACC of 6.32%. That blends a 8.90% cost of equity, a 5.01% pre-tax cost of debt, and a 47.93% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What FLNG WACC implies

A 6.32% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates FLNG

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 47.93% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.