|
Market Closed -
Philippines S.E.
09:59:21 18/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 30.10 PHP | +10.66% |
|
+41.31% | +69.67% |
| 08-17 | KKR Proposed Purchase of Stake in First Philippine Power Unit Rejected | MT |
| 08-17 | First Philippine rejects KKR proposal to buy stake in power generation unit | RE |
Company Valuation: First Gen Corporation
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 | 1,590 | - | - |
| Change | - | -43.75% | 3.23% | -11.34% | 8.18% | 46.77% | - | - |
| Enterprise Value (EV) 1 | 2,949 | 1,890 | 1,799 | 2,352 | 2,106 | 2,295 | 1,826 | 2,037 |
| Change | - | -35.92% | -4.78% | 30.75% | -10.48% | 8.98% | -20.44% | 11.55% |
| P/E | 7.73x | 4.29x | 3.61x | 3.98x | 2.92x | 7.15x | 6.92x | 5.84x |
| PBR | 0.8x | 0.45x | 0.42x | 0.36x | 0.33x | 0.39x | 0.37x | 0.34x |
| PEG | - | 3x | 0.2x | -0.2x | 0.1x | -0.2x | 2.13x | 0.3x |
| Capitalization / Revenue | 0.9x | 0.41x | 0.46x | 0.42x | 0.49x | 1.59x | 1.54x | 1.4x |
| EV / Revenue | 1.36x | 0.71x | 0.73x | 0.98x | 0.95x | 2.3x | 1.77x | 1.8x |
| EV / EBITDA | 4.16x | 2.52x | 2.31x | 3.04x | 3.02x | 3.82x | 2.97x | 2.96x |
| EV / EBIT | 6.09x | 3.54x | 3.27x | 4.75x | 5.21x | 5.21x | 4.07x | 3.95x |
| EV / FCF | 5.36x | 4.91x | 5.09x | -6.56x | 36.6x | 5.18x | 2.95x | -24.7x |
| FCF Yield | 18.7% | 20.4% | 19.6% | -15.2% | 2.73% | 19.3% | 33.9% | -4.05% |
| 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% | 3.05% | 3.05% | 3.05% |
| 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 | 998.4 | 1,030 | 1,133 |
| EBITDA 1 | 709 | 750.1 | 780.1 | 772.6 | 698 | 600.7 | 615.2 | 688.7 |
| EBIT 1 | 484.4 | 533 | 550.6 | 494.9 | 404.4 | 440.5 | 448.7 | 515.5 |
| Net income 1 | 258.3 | 261.4 | 312.2 | 252.9 | 370.9 | 264 | 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 | 0.4421 | 0.4421 | 0.4421 |
| 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 | 4/6/22 A | 4/5/23 A | 4/8/24 A | 4/1/25 A | 4/10/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.15x | 2.3x | 3.82x | 3.05% | 1.59B | |
| 31.93x | 7.18x | 19.24x | -.--% | 41.06B | |
| 14.81x | 2.86x | 10.66x | 2.84% | 34.18B | |
| 21.83x | 5.72x | 12.07x | -.--% | 17.1B | |
| 14.92x | 4.77x | 8.61x | 3.68% | 16.45B | |
| 7.53x | 2.87x | 7.73x | 5.41% | 12.07B | |
| 4.39x | 0.65x | 3.02x | 2.96% | 7.77B | |
| 55.75x | 4.3x | 10.22x | 4.14% | 7.61B | |
| 10.11x | 1.46x | 8.16x | 4.65% | 7.55B | |
| Average | 18.71x | 3.57x | 9.28x | 2.97% | 16.15B | |
| Weighted average by Cap. | 21.14x | 4.51x | 12.14x | 2.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FGEN Stock
- Valuation First Gen Corporation
Select your edition
All financial news and data tailored to specific country editions
