As of 2025-12-25, the Intrinsic Value of Secure Energy Services Inc (SES.TO) is 20.67 CAD. This SES.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.62 CAD, the upside of Secure Energy Services Inc is 17.30%.
The range of the Intrinsic Value is 13.54 - 39.32 CAD
Based on its market price of 17.62 CAD and our intrinsic valuation, Secure Energy Services Inc (SES.TO) is undervalued by 17.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.54 - 39.32 | 20.67 | 17.3% |
| DCF (Growth 10y) | 16.96 - 45.19 | 24.85 | 41.0% |
| DCF (EBITDA 5y) | 8.21 - 11.90 | 9.96 | -43.5% |
| DCF (EBITDA 10y) | 12.53 - 18.43 | 15.20 | -13.7% |
| Fair Value | 2.38 - 2.38 | 2.38 | -86.48% |
| P/E | 7.37 - 11.01 | 8.59 | -51.2% |
| EV/EBITDA | 2.61 - 6.27 | 4.58 | -74.0% |
| EPV | 9.04 - 15.00 | 12.02 | -31.8% |
| DDM - Stable | 3.55 - 11.16 | 7.35 | -58.3% |
| DDM - Multi | 13.18 - 30.13 | 18.12 | 2.8% |
| Market Cap (mil) | 3,846.45 |
| Beta | 1.95 |
| Outstanding shares (mil) | 218.30 |
| Enterprise Value (mil) | 4,837.45 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.12% |
| Cost of Debt | 6.60% |
| WACC | 9.58% |