LNG Forensic Analysis

executive summary

Analysis Date: 2025-12-09

LNG presents a compelling long opportunity based on a valuation disconnect. The market is pricing in minimal growth despite visible capacity expansion and a robust capital return program. With the stock trading ~14% below its own Q3 buyback price of ~$233, we see significant asymmetry as new projects come online and a favorable new tax law defers cash tax payments, accelerating free cash flow.

• •💰 Current Price: $200.80
• •📈 Implied FCF Growth: ~1.5%
• •✅ Key Catalyst: Corpus Christi Stage 3 completion & SPL Expansion FID

---

recent material events (8-k analysis)

Recent filings confirm strong operational and strategic execution. Key events since the last quarter are highly positive for the thesis.

• •✅ Project Execution (Aug/Oct 2025): Achieved substantial completion on Trains 2 and 3 of the Corpus Christi Stage 3 Project, bringing new capacity online ahead of schedule.
• •✅ Growth FID (June 2025): Board approved a Final Investment Decision (FID) on the ~$2.9B Corpus Christi Midscale Trains 8 & 9 Project, signaling confidence in long-term demand.
• •✅ New Long-Term Contract (Aug 2025): Signed a new long-term SPA with JERA for ~1 mtpa from 2029-2050, further de-risking future cash flows.
• •✅ Favorable Tax Legislation (July 2025): The 'One Big Beautiful Bill Act' (OBBBA) reinstated 100% bonus depreciation, which is expected to reduce 2025 cash taxes to a nominal amount and defer significant tax payments, boosting near-term FCF.

---

insider trading activity

Insider activity has been muted, with no significant open-market purchases by executives recently. Form 4 filings in November and August 2025 appear to be related to routine, pre-scheduled dispositions and tax-related withholdings common in executive compensation plans.

⚠️ While not a red flag, the lack of opportunistic insider buying at current price levels is notable. It suggests insiders are not aggressively adding to positions, which we view as a neutral signal rather than a bearish one.

---

current news & market context

Global energy security remains a primary driver for LNG demand, particularly in Europe and Asia. While spot prices have moderated from historic highs, the demand for long-term, reliable supply from non-Russian sources underpins LNG's business model.

The recent tax law change is a major company-specific tailwind. The ability to claim a $380M refund for previously paid Corporate Alternative Minimum Tax (CAMT) and defer future payments directly enhances liquidity and shareholder return capacity.

---

business model analysis

LNG operates a highly de-risked business model focused on liquefaction and export of natural gas.

• •Revenue Mix: Approximately 90% of production capacity is contracted under long-term (15+ year weighted average life) take-or-pay style agreements. These SPAs have a fixed-fee component that ensures stable cash flow regardless of commodity price volatility.
• •Pricing Power: The remaining ~10% of capacity is sold on the spot market via its integrated marketing arm, providing significant upside potential during periods of high global LNG prices. This structure combines utility-like stability with commodity-linked asymmetry.

---

financial health

Revenue Quality & Cash Flow

Revenue quality is high due to long-term contracts with investment-grade counterparties. For the nine months ended Sep 30, 2025, revenues grew 29% YoY to $14.53B.

⚠️ Operating cash flow declined slightly due to working capital timing, but underlying cash generation remains robust. The disconnect between strong net income growth and flat OCF should be monitored.

Balance Sheet

• •Total Debt: $22.56B
• •Cash & Equivalents: $1.08B
• •Net Debt: $21.48B

Management is actively deleveraging, having repaid $1.62B in debt year-to-date. The debt load is substantial but well-structured and manageable given the predictable cash flow stream.

---

valuation analysis

At $200.80, LNG appears undervalued relative to its growth prospects and capital return potential.

• •Price Context: The current price is significantly below the $233.14 average price at which the company repurchased $1.02B of its own stock in Q3 2025. This is a strong signal that management views the stock as undervalued at higher levels.
• •Reverse DCF: Our model indicates the current enterprise value of ~$66.1B implies a long-term FCF growth rate of only 1.5% - 2.0%. This seems overly pessimistic for a company bringing ~15 mtpa of new, fully-contracted capacity online over the next few years.

Comparables (Illustrative)

LNG trades at a discount to peers, which we believe is unwarranted given its scale, execution track record, and direct exposure to the global LNG theme.

---

competitive position

LNG is the largest LNG producer in the U.S. and the second-largest globally. This scale provides significant operating leverage, procurement advantages for natural gas feedstock, and makes it a go-to partner for sovereign and corporate customers seeking large, reliable supply.

Its strategic locations on the U.S. Gulf Coast provide access to abundant, low-cost natural gas reserves and flexible shipping routes to both Europe and Asia.

---

management quality

Management has demonstrated a clear and shareholder-friendly capital allocation framework:

1. •Deleveraging: Systematically paying down debt to achieve investment-grade ratings.
2. •Accretive Growth: Sanctioning new projects (CCL Stage 3, Trains 8&9) backed by long-term contracts.
3. •Shareholder Returns: Executing a large-scale $2.2B remaining share repurchase program and growing the dividend (+11% increase announced).

Their execution on complex, multi-billion dollar construction projects has been world-class, often delivering ahead of schedule.

---

risk factors

• •🔴 Geopolitical / Macro Risk (High): A severe global recession could lead to cargo cancellations. While fixed fees provide a buffer, a sustained downturn would impact sentiment and spot cargo profitability.
• •⚠️ Supply Glut Risk (Medium): A wave of new global LNG supply, particularly from Qatar, is expected post-2026. This could pressure long-term contract renewal rates and spot margins if demand doesn't keep pace.
• •⚠️ Regulatory Risk (Medium): Increasing environmental scrutiny on methane emissions could impose additional costs or permitting hurdles for future expansion projects like the SPL Expansion.

---

forensic accounting flags

• •⚠️ Receivables vs. Revenue Growth: Total receivables grew 82% since year-end, far outpacing revenue growth of 29%. However, this is primarily driven by a new $441M tax receivable from a CAMT refund. Excluding this one-time item, trade receivables grew 21%, aligning with revenue growth. This flag is largely explained.
• •⚠️ High Stock-Based Compensation (SBC): SBC represents nearly 50% of SG&A expense ($140M of $296M YTD). While this is a non-cash charge, it is a real cost to shareholders. The aggressive buyback program more than offsets this dilution currently.

---

short thesis

The primary bear case, though we believe it's a low probability, revolves around a perfect storm of negative catalysts:

1. •Global LNG Oversupply: New capacity from Qatar and others floods the market from 2026-2028, causing spot prices to collapse and making it difficult for LNG to re-contract expiring deals at favorable terms post-2030.
2. •Recessionary Demand Destruction: A deep global recession leads to widespread cargo cancellations, testing the take-or-pay nature of contracts and crushing investor sentiment.
3. •Execution Stumble: Unexpected delays or cost overruns on the SPL Expansion project cause the market to lose faith in management's growth story, leading to a sharp de-rating of the stock's multiple.

---

catalysts & timeline

• •Near-Term (Q4 2025 - Q2 2026): Substantial completion of the remaining Corpus Christi Stage 3 trains, which will be immediately accretive to cash flow.
• •Mid-Term (2026 - 2027): Final Investment Decision (FID) on the ~20 mtpa Sabine Pass Expansion Project.
• •Ongoing: Continued execution of the share repurchase program, providing a floor for the stock and enhancing EPS.
• •Next Earnings: ~February 2026 for Q4 and FY2025 results.

---

price targets

Based on the current price of $200.80, we see the following 12-month scenarios:

---

investment recommendation

BUY with a High Conviction (8/10)

The current valuation presents a clear dislocation between price and fundamental reality. LNG is a best-in-class operator with a fortress-like contracted cash flow base, visible near-term growth, and an aggressive capital return policy. The market is offering an opportunity to buy the stock at a significant discount to where management was recently repurchasing shares, creating a highly favorable asymmetric risk/reward profile.

---

one-liner thesis

LNG is a BUY as the market is mispricing a best-in-class operator with visible growth and aggressive capital returns, offering significant upside as new capacity comes online and FCF accelerates.