As of 2024-07-27, the Intrinsic Value of Secure Energy Services Inc (SES.TO) is
15.04 CAD. This SES.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.43 CAD, the upside of Secure Energy Services Inc is
%.
The range of the Intrinsic Value is 11.58 - 21.44 CAD
15.04 CAD
Intrinsic Value
SES.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.58 - 21.44 |
15.04 |
31.6% |
| DCF (Growth 10y) |
14.21 - 25.88 |
18.32 |
60.3% |
| DCF (EBITDA 5y) |
7.83 - 10.81 |
9.07 |
-20.7% |
| DCF (EBITDA 10y) |
10.87 - 15.17 |
12.67 |
10.8% |
| Fair Value |
10.68 - 10.68 |
10.68 |
-6.56% |
| P/E |
7.56 - 23.84 |
15.17 |
32.7% |
| EV/EBITDA |
6.86 - 15.26 |
10.96 |
-4.1% |
| EPV |
11.56 - 17.13 |
14.34 |
25.5% |
| DDM - Stable |
17.14 - 37.37 |
27.25 |
138.4% |
| DDM - Multi |
7.79 - 13.45 |
9.89 |
-13.5% |
SES.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,007.32 |
| Beta |
0.82 |
| Outstanding shares (mil) |
263.11 |
| Enterprise Value (mil) |
3,162.32 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.93% |
| Cost of Debt |
6.38% |
| WACC |
7.09% |