Change five assumptions and the model re-prices the market to 2036. Every combination has been run in full; nothing here is a guess drawn on a chart.
JKM quoted in early November is the price for December cargoes. For December 2026 the model's fundamentals price is $23.07. Here is how that gets to the screen price.
The last few million tonnes move the price a lot. In the model, the first 2 Mt of extra buying adds about $4 and the next 4 Mt adds another $7. A tight market has a steep demand curve, which is why JKM has been the most volatile energy price of 2026.
JKM reference: S&P Global reported JKM at $30.76/MMBtu on 22 October 2026; ~$32 in early November. JKM is a Platts assessment; this page does not reproduce it, and the chart's actual line is the IMF monthly Asia LNG price.
Data: Henry Hub, Brent and the IMF Asia LNG and EU gas prices from FRED; US LNG exports from the EIA; outage timing from the IEA, OIES and S&P Global reporting. The base case assumes Hormuz normalises in April 2027, Qatar's two damaged trains return in mid-2029 and North Field East starts in July 2027.