AI Energy PCL
SET:AIE
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 (7.9), the stock would be worth ฿0.64 (45% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 14.3 | ฿1.16 |
0%
|
| 3-Year Average | 7.9 | ฿0.64 |
-45%
|
| 5-Year Average | 12.5 | ฿1.01 |
-13%
|
| Industry Average | 8.6 | ฿0.7 |
-40%
|
| Country Average | 13.4 | ฿1.09 |
-6%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
A
|
AI Energy PCL
SET:AIE
|
1.6B THB | 14.3 | 73.3 | |
| 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 | 0.1 |
| 30th Percentile | 8.8 |
| Median | 13.4 |
| 70th Percentile | 20 |
| Max | 1 747 |
Other Multiples
AI Energy PCL
Glance View
AI Energy Public Co. Ltd. engages in the provision of oil and gas. The company is headquartered in Samut Sakhon, Samut Sakhon. The company went IPO on 2014-01-06. The company is also engaged in overseas logistics and port service. Its products include biodiesel, refined glycerine, edible oil, and by products. Its Biodiesel is intended to be used as a replacement for petroleum diesel fuel, or can be blended with petroleum diesel fuel in any proportion. Its Refined Glycerine is a by-product of biodiesel production process, which is used in pharmaceutical industry, cosmetics, personal use products such as soap and toothpaste. The company is also used in as a means of emollient to provide lubrication. The firm produces its palm olein oil under its own brand, namely Pamola. The company also produces palm fatty acid distillate (PFAD), and Glycerine Pitch. The Company’s subsidiaries include AI Logistics Company Limited and AI Ports and Terminals Company Limited.
