Climeon AB (publ)
STO:CLIME B
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 Industry Average (25.8), the stock would be worth kr-30.39 (1 134% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -2.5 | kr2.94 |
0%
|
| Industry Average | 25.8 | kr-30.39 |
-1 134%
|
| Country Average | 21.3 | kr-25.12 |
-955%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| SE |
C
|
Climeon AB (publ)
STO:CLIME B
|
150.2m SEK | -2.5 | -1 | |
| US |
|
GE Vernova Inc
MIL:1GEV
|
249.1B EUR | 28.4 | 30.6 | |
| DE |
|
Siemens Energy AG
XETRA:ENR
|
155.1B EUR | 35.2 | 81.5 | |
| US |
|
Bloom Energy Corp
NYSE:BE
|
81.4B USD | 56 | -922.4 | |
| JP |
|
Mitsubishi Electric Corp
TSE:6503
|
12.4T JPY | 48.2 | 30.5 | |
| CN |
G
|
Goldwind Science & Technology Co Ltd
XMUN:CXGH
|
51.7B EUR | -85.9 | 153.8 | |
| KR |
|
Doosan Enerbility Co Ltd
KRX:034020
|
81.4T KRW | -220.4 | 960.4 | |
| CN |
|
NARI Technology Co Ltd
SSE:600406
|
208.6B CNY | 22.6 | 25.1 | |
| DK |
|
Vestas Wind Systems A/S
CSE:VWS
|
193.3B DKK | 33.8 | 31.8 | |
| KR |
|
Hyundai Electric & Energy Systems Co Ltd
KRX:267260
|
36T KRW | 62 | 49.1 | |
| CN |
D
|
Dongfang Electric Corp Ltd
SSE:600875
|
134.9B CNY | 53.4 | 31.6 |
Market Distribution
| Min | 0.6 |
| 30th Percentile | 12.2 |
| Median | 21.3 |
| 70th Percentile | 31.9 |
| Max | 19 008.8 |
Other Multiples
Climeon AB (publ)
Glance View
Climeon AB operates as a technology company, which engages in the development, production, and sale of heat power systems. The company is headquartered in Kista, Stockholm. The company went IPO on 2017-10-13. The company offers Climeon Heat Power system, which utilizes the energy in waste heat and low-temperature geothermal heat to generate electricity. The heat, from geothermal sources, industrial waste heat or power production, is processed within Climeon unit. Inside the Climeon unit a heat exchanger transfers the heat to internal fluid, which vaporizes due to its lower boiling point. The vapors are then expanded over a turbine to run a generator and produce electricity. The working fluid at the exit of the turbine is condensed by direct contact with cooled fluid in a condensation vessel. A part of fraction of the fluid at the exit of the condensation vessel goes to the hot side heat exchanger. The rest is circulated through the cold side heat exchanger where the unused heat is rejected to cooling water. At this point cooler heat source re-injects into the reservoir for geothermal heat or sent for industrial process.
