Valuation First Gen Corporation

Stocks

Delayed Philippines S.E. Other stock markets 10:07:34 04/08/2026 +04			5-day change	1st Jan Change
18.72 ^PHP	-2.50%		-8.68%	+5.52%

05-28	First Gen Corporation Declares Cash Dividend, Payable on June 30, 2026	CI
05-06	First Gen Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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	1,134	-	-
Change	-	-43.75%	3.23%	-11.34%	8.18%	4.64%	-	-
Enterprise Value (EV) ¹	2,949	1,890	1,799	2,352	2,106	1,839	1,369	1,580
Change	-	-35.92%	-4.78%	30.75%	-10.48%	-12.69%	-25.52%	15.4%
P/E	7.73x	4.29x	3.61x	3.98x	2.92x	5.1x	4.94x	4.16x
PBR	0.8x	0.45x	0.42x	0.36x	0.33x	0.28x	0.26x	0.25x
PEG	-	3x	0.2x	-0.2x	0.1x	-0.1x	1.52x	0.2x
Capitalization / Revenue	0.9x	0.41x	0.46x	0.42x	0.49x	1.14x	1.1x	1x
EV / Revenue	1.36x	0.71x	0.73x	0.98x	0.95x	1.84x	1.33x	1.39x
EV / EBITDA	4.16x	2.52x	2.31x	3.04x	3.02x	3.06x	2.23x	2.29x
EV / EBIT	6.09x	3.54x	3.27x	4.75x	5.21x	4.17x	3.05x	3.06x
EV / FCF	5.36x	4.91x	5.09x	-6.56x	36.6x	4.15x	2.22x	-19.2x
FCF Yield	18.7%	20.4%	19.6%	-15.2%	2.73%	24.1%	45.1%	-5.22%
Dividend per Share ²	0.0134	0.0147	0.0159	0.0157	0.0134	0.0135	0.0135	0.0135
Rate of return	2.47%	4.84%	5.07%	5.65%	4.43%	4.28%	4.28%	4.28%
EPS ²	0.07	0.071	0.087	0.07	0.103	0.0619	0.0639	0.0757
Distribution rate	19.1%	20.7%	18.3%	22.5%	13%	21.8%	21.1%	17.8%
Net sales ¹	2,167	2,667	2,475	2,408	2,222	998.5	1,030	1,133
EBITDA ¹	709	750.1	780.1	772.6	698	600.5	615	689
EBIT ¹	484.4	533	550.6	494.9	404.4	440.5	448.5	516
Net income ¹	258.3	261.4	312.2	252.9	370.9	171.7	260.5	330.7
Net Debt ¹	1,003	795.3	669.5	1,351	1,022	704.9	235.8	446.7
Reference price ²	0.5409	0.3042	0.3141	0.2785	0.3012	0.3152	0.3152	0.3152
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FIRST GEN CORPORATION	5.1x	1.84x	3.06x	4.28%	1.13B
ADANI POWER LIMITED	33.51x	7.49x	20.08x	-.--%	43.23B
NTPC LTD	16.38x	2.9x	11.03x	2.55%	35.7B
SDIC POWER HOLDINGS CO., LTD	16.4x	4.97x	8.97x	3.35%	18.03B
TALEN ENERGY CORPORATION	14.82x	5.43x	11.46x	0.01%	16.5B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.99x	2.93x	7.87x	5.1%	12.8B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	10.8x	1.61x	7.84x	4.35%	8.03B
CAPITAL POWER CORPORATION	54.62x	4.23x	10.04x	4.23%	7.37B
GS HOLDINGS CORP.	5.38x	0.6x	3.63x	4.18%	5.56B
Average	18.33x	3.56x	9.33x	3.12%	16.48B
Weighted average by Cap.	21.57x	4.67x	12.63x	2.1%