GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Independent Power Producers » Electric Power Development Co Ltd (OTCPK:EDRWY) » Definitions » Intrinsic Value: Projected FCF

Electric Power Development Co (Electric Power Development Co) Intrinsic Value: Projected FCF : $112.65 (As of May. 27, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Electric Power Development Co Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-27), Electric Power Development Co's Intrinsic Value: Projected FCF is $112.65. The stock price of Electric Power Development Co is $16.80. Therefore, Electric Power Development Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

The historical rank and industry rank for Electric Power Development Co's Intrinsic Value: Projected FCF or its related term are showing as below:

EDRWY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.14   Med: 0.23   Max: 0.34
Current: 0.15

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Electric Power Development Co was 0.34. The lowest was 0.14. And the median was 0.23.

EDRWY's Price-to-Projected-FCF is ranked better than
95.71% of 233 companies
in the Utilities - Independent Power Producers industry
Industry Median: 0.9 vs EDRWY: 0.15

Electric Power Development Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Electric Power Development Co's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Electric Power Development Co Intrinsic Value: Projected FCF Chart

Electric Power Development Co Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 133.96 100.11 90.47 113.79 115.50

Electric Power Development Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 113.79 - - - 115.50

Competitive Comparison of Electric Power Development Co's Intrinsic Value: Projected FCF

For the Utilities - Renewable subindustry, Electric Power Development Co's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Electric Power Development Co's Price-to-Projected-FCF Distribution in the Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Electric Power Development Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Electric Power Development Co's Price-to-Projected-FCF falls into.



Electric Power Development Co Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Electric Power Development Co's Free Cash Flow(6 year avg) = $1,402.19.

Electric Power Development Co's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5858149152102*1402.194+8115.948*0.8)/182.864
=109.01

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Electric Power Development Co  (OTCPK:EDRWY) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Electric Power Development Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=16.80/109.00959488592
=0.15

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Electric Power Development Co Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Electric Power Development Co's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Electric Power Development Co (Electric Power Development Co) Business Description

Traded in Other Exchanges
Address
15-1,Ginza 6-Chome, Chuo-ku, Tokyo, JPN, 104-8165
Electric Power Development Co., Ltd. which operates under the brand J-POWER, is a Japanese electric utility company involved in the generation, transmission, distribution, and retail sale of energy. The company operates a portfolio of hydroelectric, wind, nuclear, geothermal, and thermal power plants located primarily throughout Japan, but also elsewhere in Southeast Asia and North America. While most of Electric Power Development's power generating facilities are hydroelectric, the company's total electric power production can be divided fairly evenly between its thermal and hydroelectric sites. Electric Power Development generates almost all of its revenue from its electric utility operations, which primarily comprise the sale of energy from its thermal power plants.

Electric Power Development Co (Electric Power Development Co) Headlines

No Headlines