Esso Thailand PCL
SET:ESSO
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 (13.6), the stock would be worth ฿8.95 (0% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 13.6 | ฿8.95 |
0%
|
| 3-Year Average | 13.6 | ฿8.95 |
0%
|
| 5-Year Average | 13.6 | ฿8.95 |
0%
|
| Industry Average | 8.6 | ฿5.69 |
-36%
|
| Country Average | 13.4 | ฿8.85 |
-1%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
E
|
Esso Thailand PCL
SET:ESSO
|
31B THB | 13.6 | 12.1 | |
| 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
|
75.5B USD | 16.2 | 31.4 | |
| US |
|
Marathon Petroleum Corp
NYSE:MPC
|
73.2B USD | 8.6 | 17.9 | |
| US |
|
Phillips 66
NYSE:PSX
|
71.9B USD | 46 | 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
Esso Thailand PCL
Glance View
Esso Thailand Public Co. Ltd. engages in the petroleum and petrochemical business. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2008-05-06. The firm operates in two segments: Downstream and Petrochemical. The Downstream segment is engaged in refining and marketing petroleum products. The Petrochemical segment is engaged in manufacturing and marketing of chemical products. The firm sells a range of fuel products, including motor gasoline, jet fuel/kerosene, liquefied petroleum gas (LPG), gasohol, diesel, aviation fuels, fuel oil, and marine fuels through three separate channels: retail, commercial and exports. Its aromatics and other chemical products include paraxylene, benzene concentrate, solvents, and plasticizers. Sales of its refined petroleum products through its commercial channel consist of sales to industrial end users and wholesalers, as well as customers in the aviation and marine industries. The company also sells lubricant products.
