Valuation First Gen Corporation

Stocks

Delayed Philippines S.E. 10:50:00 06/10/2026 +04			5-day change	1st Jan Change
19.52 ^PHP	+6.55%		+2.63%	+9.92%

09-21	PT Barito Renewables Energy Tbk canceled the acquisition of Energy Development Corporation from First Gen Corporation.	CI
09-21	Philippines' First Gen rules out geothermal unit sale amid takeover speculation	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,945	1,094	1,130	1,001	1,083	1,052	-	-
Change	-	-43.75%	3.23%	-11.34%	8.18%	-2.9%	-	-
Enterprise Value (EV) ¹	2,949	1,890	1,799	2,352	2,106	2,342	2,250	2,141
Change	-	-35.92%	-4.78%	30.75%	-10.48%	11.2%	-3.92%	-4.83%
P/E	7.73x	4.29x	3.61x	3.98x	2.92x	5.18x	5.27x	4.5x
PBR	0.8x	0.45x	0.42x	0.36x	0.33x	0.47x	0.44x	0.42x
PEG	-	3x	0.2x	-0.2x	0.1x	-0.1x	-3.31x	0.3x
Capitalization / Revenue	0.9x	0.41x	0.46x	0.42x	0.49x	0.9x	0.92x	0.84x
EV / Revenue	1.36x	0.71x	0.73x	0.98x	0.95x	2x	1.97x	1.71x
EV / EBITDA	4.16x	2.52x	2.31x	3.04x	3.02x	4.02x	4.01x	3.32x
EV / EBIT	6.09x	3.54x	3.27x	4.75x	5.21x	5.91x	6.13x	5.11x
EV / FCF	5.36x	4.91x	5.09x	-6.56x	36.6x	24.7x	9.17x	7.99x
FCF Yield	18.7%	20.4%	19.6%	-15.2%	2.73%	4.05%	10.9%	12.5%
Dividend per Share ²	0.0134	0.0147	0.0159	0.0157	0.0134	0.0141	0.0147	0.013
Rate of return	2.47%	4.84%	5.07%	5.65%	4.43%	4.81%	5.03%	4.44%
EPS ²	0.07	0.071	0.087	0.07	0.103	0.0564	0.0556	0.065
Distribution rate	19.1%	20.7%	18.3%	22.5%	13%	24.9%	26.5%	20%
Net sales ¹	2,167	2,667	2,475	2,408	2,222	1,170	1,140	1,256
EBITDA ¹	709	750.1	780.1	772.6	698	583.1	561.3	645.6
EBIT ¹	484.4	533	550.6	494.9	404.4	396.4	367.2	419
Net income ¹	258.3	261.4	312.2	252.9	370.9	231.9	208.2	235.2
Net Debt ¹	1,003	795.3	669.5	1,351	1,022	1,290	1,198	1,089
Reference price ²	0.5409	0.3042	0.3141	0.2785	0.3012	0.2925	0.2925	0.2925
Nbr of stocks (in thousands)	3,596,576	3,596,576	3,596,576	3,596,576	3,596,576	3,596,576	-	-
Announcement Date	06/04/22	05/04/23	08/04/24	01/04/25	10/04/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIRST GEN CORPORATION	5.18x	2x	4.02x	4.81%	1.05B
ADANI POWER LIMITED	30.6x	7.1x	19.18x	-.--%	40.25B
NTPC LTD	14x	2.75x	10.25x	2.98%	32.4B
CGN POWER CO., LTD.	12.45x	6.18x	12.86x	3.53%	29.14B
HUANENG LANCANG RIVER HYDROPOWER INC.	21.1x	10.58x	15.24x	2.14%	27.48B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	22.35x	7.65x	12.48x	1.73%	27.09B
ADANI GREEN ENERGY LIMITED	73.86x	18.48x	21.95x	-.--%	21.96B
SDIC POWER HOLDINGS CO., LTD	16.12x	5.06x	10.05x	3.49%	18.19B
Average	24.46x	7.48x	13.25x	2.33%	24.7B
Weighted average by Cap.	26.09x	7.86x	14.70x	1.89%