SES.TO
Secure Energy Services Inc
Price:  
14.30 
CAD
Volume:  
508,790.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SES.TO Intrinsic Value

41.20 %
Upside

What is the intrinsic value of SES.TO?

As of 2025-05-16, the Intrinsic Value of Secure Energy Services Inc (SES.TO) is 20.19 CAD. This SES.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.30 CAD, the upside of Secure Energy Services Inc is 41.20%.

The range of the Intrinsic Value is 15.08 - 30.78 CAD

Is SES.TO undervalued or overvalued?

Based on its market price of 14.30 CAD and our intrinsic valuation, Secure Energy Services Inc (SES.TO) is undervalued by 41.20%.

14.30 CAD
Stock Price
20.19 CAD
Intrinsic Value
Intrinsic Value Details

SES.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.08 - 30.78 20.19 41.2%
DCF (Growth 10y) 18.47 - 35.62 24.12 68.7%
DCF (EBITDA 5y) 7.35 - 8.99 8.08 -43.5%
DCF (EBITDA 10y) 11.88 - 14.75 13.17 -7.9%
Fair Value 13.43 - 13.43 13.43 -6.11%
P/E 6.34 - 42.75 18.28 27.8%
EV/EBITDA (30.90) - 6.54 (14.19) -199.2%
EPV 10.54 - 14.69 12.61 -11.8%
DDM - Stable 19.99 - 52.18 36.08 152.3%
DDM - Multi 10.51 - 21.45 14.12 -1.2%

SES.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,301.73
Beta 1.26
Outstanding shares (mil) 230.89
Enterprise Value (mil) 3,992.73
Market risk premium 5.10%
Cost of Equity 10.02%
Cost of Debt 7.65%
WACC 9.47%