Denbury Inc
F:HGJ1
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (39.8), the stock would be worth €75.71 (8% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 43.1 | €82 |
0%
|
| 3-Year Average | 39.8 | €75.71 |
-8%
|
| 5-Year Average | 39.4 | €74.99 |
-9%
|
| Industry Average | 15.8 | €30.04 |
-63%
|
| Country Average | 21.9 | €41.62 |
-49%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Denbury Inc
F:HGJ1
|
4.1B EUR | 43.1 | 10 | |
| CN |
C
|
CNOOC Ltd
SSE:600938
|
1.1T CNY | 14.7 | 9 | |
| US |
|
Conocophillips
NYSE:COP
|
150.1B USD | 31 | 20.6 | |
| CA |
|
Canadian Natural Resources Ltd
TSX:CNQ
|
135B CAD | 23.1 | 12.1 | |
| US |
|
EOG Resources Inc
NYSE:EOG
|
74.7B USD | 14.3 | 15 | |
| PK |
O
|
Oil and Gas Development Co Ltd
LSE:37OC
|
59.6B USD | -1 145.9 | 106.6 | |
| US |
|
Diamondback Energy Inc
NASDAQ:FANG
|
59.1B USD | 134.6 | 35.7 | |
| US |
|
Hess Corp
NYSE:HES
|
46.1B USD | 43.4 | 20.7 | |
| US |
P
|
Pioneer Natural Resources Co
LSE:0KIX
|
46B USD | 14.9 | 9.4 | |
| AU |
|
Woodside Energy Group Ltd
ASX:WDS
|
63B AUD | 45.7 | 15.7 | |
| US |
V
|
Venture Global Inc
NYSE:VG
|
38.5B USD | -13.3 | 13.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.1 |
| Median | 21.9 |
| 70th Percentile | 36.5 |
| Max | 3 188 432.5 |
Other Multiples
Denbury Inc
Glance View
Denbury Inc. is like a seasoned veteran in the energy sector, particularly adept at maneuvering through the intricate world of carbon management and oil extraction. The company, rooted in Plano, Texas, has carved out its niche by focusing on enhanced oil recovery (EOR), a sophisticated technique that breathes life into mature oil fields. Through this process, Denbury injects carbon dioxide into aging oil wells to push additional crude oil to the surface. This unique approach not only maximizes oil output from wells that would otherwise be abandoned but also plays a pivotal role in the company’s revenue stream. Their pipeline network is a strategic linchpin, meticulously transporting CO2 across the Gulf Coast and Rocky Mountain regions, effectively bridging the gap between CO2 sources and its oil-rich destinations. Beyond its prowess in enhanced oil recovery, Denbury’s business model is intertwined with the growing narrative around carbon capture and storage (CCS). The company positions itself as a pioneer in reducing carbon footprints, striving to harness its existing infrastructure to sequester CO2 safely underground. This dual focus—extracting oil while managing environmental impact—offers a compelling proposition in an era increasingly defined by sustainability concerns. By intertwining traditional oil recovery with carbon management, Denbury not only aims to extract more value from existing resources but also aligns itself with emerging trends in environmental stewardship. As a result, the company is perceived not just as an oil producer but as a forward-thinking entity navigating the pressing challenges and opportunities of modern energy production.