SECURE Waste Infrastructure Corp
F:SEP0
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 (8), the stock would be worth €11.59 (20% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 10 | €14.5 |
0%
|
| 3-Year Average | 8 | €11.59 |
-20%
|
| 5-Year Average | 8 | €11.59 |
-20%
|
| Industry Average | 18 | €26.16 |
+80%
|
| Country Average | 22 | €31.98 |
+121%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| CA |
|
SECURE Waste Infrastructure Corp
F:SEP0
|
3.2B EUR | 10 | 48.4 | |
| JP |
|
Fuji Oil Co Ltd
F:ACK
|
77.2T EUR | 107 879 562.5 | -1 805 607.9 | |
| IN |
|
Reliance Industries Ltd
NSE:RELIANCE
|
19.4T INR | 102.4 | 23.5 | |
| US |
|
Valero Energy Corp
NYSE:VLO
|
73.8B USD | 16.3 | 31.6 | |
| US |
|
Marathon Petroleum Corp
NYSE:MPC
|
72.6B USD | 8.6 | 18 | |
| US |
|
Phillips 66
NYSE:PSX
|
70.7B USD | 46.1 | 16.1 | |
| PL |
O
|
Orlen SA
PSE:PKN
|
886.7B CZK | 6.9 | 13.7 | |
| PL |
|
Polski Koncern Naftowy Orlen SA
WSE:PKN
|
154.3B PLN | 7 | 13.9 | |
| FI |
|
Neste Oyj
OMXH:NESTE
|
22.6B EUR | 43 | 156.7 | |
| JP |
|
ENEOS Holdings Inc
TSE:5020
|
3.6T JPY | -64.8 | 19.3 | |
| IN |
|
Indian Oil Corporation Ltd
NSE:IOC
|
2T INR | 28.5 | 5.5 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.2 |
| Median | 22 |
| 70th Percentile | 36 |
| Max | 116 589.8 |
Other Multiples
SECURE Waste Infrastructure Corp
Glance View
SECURE Waste Infrastructure Corp. engages in the provision of safe and environmentally responsible fluids and solids solutions to the oil and gas industry. The company is headquartered in Calgary, Alberta and currently employs 1,817 full-time employees. The company went IPO on 2010-03-30. Its Waste Management segment includes a network of waste processing facilities, produced water pipelines, industrial landfills, waste transfer stations, metal recycling facilities, and specialty chemicals. Through this infrastructure network, it carries out business operations, including the collection, processing, recovery, recycling and disposal of waste streams generated by its energy and industrial customers. Its services include product and wastewater disposal, hazardous and non-hazardous waste collection, processing and transfer, treatment of crude oil emulsions, metal recycling, drilling waste management and specialty chemicals. Its Energy Infrastructure segment includes a network of crude oil gathering pipelines, terminals and storage facilities. The company engages in the transportation, optimization, terminalling and storage of crude oil.
