Exmar NV
XBRU:EXM
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 (2.7), the stock would be worth €0.29 (97% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 98.5 | €10.8 |
0%
|
| 3-Year Average | 2.7 | €0.29 |
-97%
|
| 5-Year Average | 1.1 | €0.13 |
-99%
|
| Industry Average | 7.7 | €0.84 |
-92%
|
| Country Average | 18.8 | €2.06 |
-81%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| BE |
E
|
Exmar NV
XBRU:EXM
|
858.8m EUR | 98.5 | 13.5 | |
| CA |
|
Enbridge Inc
TSX:ENB
|
159.3B CAD | 31.6 | 22.9 | |
| US |
|
Williams Companies Inc
NYSE:WMB
|
93.3B USD | 42.7 | 35.6 | |
| US |
|
Enterprise Products Partners LP
NYSE:EPD
|
83.7B USD | 20.3 | 14.5 | |
| US |
|
Kinder Morgan Inc
NYSE:KMI
|
73.1B USD | 51.1 | 22.2 | |
| US |
|
Energy Transfer LP
NYSE:ET
|
69.5B USD | 12.2 | 16.6 | |
| CA |
|
TC Energy Corp
TSX:TRP
|
91.1B CAD | 41.4 | 27.9 | |
| US |
|
ONEOK Inc
NYSE:OKE
|
58.2B USD | 30 | 17.2 | |
| US |
|
Cheniere Energy Inc
NYSE:LNG
|
57.8B USD | 34.7 | 10.8 | |
| US |
|
MPLX LP
NYSE:MPLX
|
57.3B USD | 7.9 | 11.7 | |
| US |
|
Targa Resources Corp
NYSE:TRGP
|
55.8B USD | 18.4 | 30.3 |
Market Distribution
| Min | 0.7 |
| 30th Percentile | 10 |
| Median | 18.8 |
| 70th Percentile | 32.1 |
| Max | 1 165.6 |
Other Multiples
Exmar NV
Glance View
EXMAR NV engages in the transportation of liquefied gas products. The company is headquartered in Antwerp, Antwerpen and currently employs 1,849 full-time employees. The company went IPO on 2003-06-23. The Company’s activities are structured into four business segments: LPG, LNG, Offshore and Services. The LPG segment includes transportation of Liquid Petroleum Gas, ammonia and other petrochemical gases through the Midsize, Very Large Gas Carrier (VLGC) and pressurized fleet. The LNG segment includes the transportation of Liquefied Natural Gas. The Offshore segment comprises activities in the offshore industry through the supply of services and the lease of equipment. The Services segment includes the specialized supporting services to the oil and gas industry, such as ship-management services and a travel agency. In addition, the Company provides industrial marine and energy logistical solutions for transport, re-gasification and liquefaction within the oil and gas industry.
