Heritage-Crystal Clean Inc
XBER:4IJ
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 (5.7), the stock would be worth €23.78 (8% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.2 | €25.8 |
0%
|
| 3-Year Average | 5.7 | €23.78 |
-8%
|
| 5-Year Average | 5.8 | €24.2 |
-6%
|
| Industry Average | 24.5 | €102.63 |
+298%
|
| Country Average | 21.9 | €91.4 |
+254%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| US |
H
|
Heritage-Crystal Clean Inc
XBER:4IJ
|
611.1m EUR | 6.2 | 9.5 | |
| US |
|
Waste Management Inc
NYSE:WM
|
92.2B USD | 122.9 | 34 | |
| US |
|
Republic Services Inc
NYSE:RSG
|
63.6B USD | 23.7 | 29.7 | |
| CA |
|
Waste Connections Inc
TSX:WCN
|
56.9B CAD | 24 | 39.9 | |
| US |
|
Rollins Inc
NYSE:ROL
|
26.4B USD | 34.6 | 49.8 | |
| US |
|
Veralto Corp
NYSE:VLTO
|
21.8B USD | 24.1 | 23.2 | |
| UK |
|
Rentokil Initial PLC
LSE:RTO
|
12.5B GBP | 14.7 | 26.7 | |
| US |
|
Clean Harbors Inc
NYSE:CLH
|
16.5B USD | 57.1 | 41.5 | |
| CA |
|
GFL Environmental Inc
TSX:GFL
|
19.5B CAD | -7.1 | 4.9 | |
| CN |
|
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
|
67.1B CNY | -871.6 | 18 531.1 | |
| US |
|
Tetra Tech Inc
NASDAQ:TTEK
|
8.3B USD | 20.5 | 23.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.1 |
| Median | 21.9 |
| 70th Percentile | 36.5 |
| Max | 3 188 432.5 |
Other Multiples
Heritage-Crystal Clean Inc
Glance View
Heritage-Crystal Clean, Inc. engages in the provision of parts cleaning and waste management services to the manufacturing and vehicle service sectors. The company is headquartered in Elgin, Illinois and currently employs 1,296 full-time employees. The company went IPO on 2008-03-12. The company operates its business through its subsidiary, Heritage-Crystal Clean, LLC. The firm has two segments. Environmental Services segment consists of its full-service parts cleaning, containerized waste management, wastewater vacuum, antifreeze and field services. These services allow its customers to outsource their handling and disposal of parts cleaning solvents, as well as other hazardous and non-hazardous waste. The Oil Business segment consists of used oil collection activities, re-refining activities, oil filter removal and disposal services, and the sale of recycled fuel oil. Through its re-refining process, it recycles used oil into lubricant base oil and other products, and it is a supplier to firms that produce, and market finished lubricants.
