Valuation First Gen Corporation

Stocks

Delayed Philippines S.E. Other stock markets 09:10:04 06/08/2026 +03			5-day change	1st Jan Change
18.20 ^PHP	-0.11%		-7.80%	+2.59%

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	1,080	-	-
Change	-	-43.75%	3.23%	-11.34%	8.18%	-0.27%	-	-
Enterprise Value (EV) ¹	2,949	1,890	1,799	2,352	2,106	1,785	1,316	1,527
Change	-	-35.92%	-4.78%	30.75%	-10.48%	-15.22%	-26.28%	16.02%
P/E	7.73x	4.29x	3.61x	3.98x	2.92x	4.86x	4.7x	3.97x
PBR	0.8x	0.45x	0.42x	0.36x	0.33x	0.27x	0.25x	0.23x
PEG	-	3x	0.2x	-0.2x	0.1x	-0.1x	1.45x	0.2x
Capitalization / Revenue	0.9x	0.41x	0.46x	0.42x	0.49x	1.08x	1.05x	0.95x
EV / Revenue	1.36x	0.71x	0.73x	0.98x	0.95x	1.79x	1.28x	1.35x
EV / EBITDA	4.16x	2.52x	2.31x	3.04x	3.02x	2.97x	2.14x	2.22x
EV / EBIT	6.09x	3.54x	3.27x	4.75x	5.21x	4.05x	2.93x	2.96x
EV / FCF	5.36x	4.91x	5.09x	-6.56x	36.6x	4.03x	2.13x	-18.5x
FCF Yield	18.7%	20.4%	19.6%	-15.2%	2.73%	24.8%	47%	-5.4%
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%	4.49%	4.49%	4.49%
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	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	0.3004	0.3004	0.3004
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

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	4.86x	1.79x	2.97x	4.49%	1.08B
ADANI POWER LIMITED	32.78x	7.35x	19.69x	-.--%	42.39B
NTPC LTD	15.37x	2.93x	10.91x	2.74%	35.68B
SDIC POWER HOLDINGS CO., LTD	15.94x	4.9x	8.86x	3.45%	17.54B
TALEN ENERGY CORPORATION	14.19x	5.28x	11.14x	0.02%	15.8B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.81x	2.9x	7.81x	5.22%	12.51B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	10.49x	1.48x	8.24x	4.48%	7.82B
CAPITAL POWER CORPORATION	54.49x	4.23x	10.03x	4.24%	7.36B
GS HOLDINGS CORP.	6.04x	0.64x	3.84x	3.72%	6.27B
Average	17.99x	3.50x	9.28x	3.15%	16.27B
Weighted average by Cap.	20.93x	4.58x	12.42x	2.17%