GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Independent Power Producers » Gia Lai Electricity JSC (STC:GEG) » Definitions » Intrinsic Value: Projected FCF

Gia Lai Electricity JSC (STC:GEG) Intrinsic Value: Projected FCF : ₫-58,475.59 (As of Jun. 19, 2025)


View and export this data going back to 2019. Start your Free Trial

What is Gia Lai Electricity JSC 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 (2025-06-19), Gia Lai Electricity JSC's Intrinsic Value: Projected FCF is ₫-58,475.59. The stock price of Gia Lai Electricity JSC is ₫16400.00. Therefore, Gia Lai Electricity JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Gia Lai Electricity JSC's Intrinsic Value: Projected FCF or its related term are showing as below:

STC:GEG's Price-to-Projected-FCF is not ranked *
in the Utilities - Independent Power Producers industry.
Industry Median: 0.795
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Gia Lai Electricity JSC Intrinsic Value: Projected FCF Historical Data

The historical data trend for Gia Lai Electricity JSC'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.

Gia Lai Electricity JSC Intrinsic Value: Projected FCF Chart

Gia Lai Electricity JSC Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial - - - - -67,300.41

Gia Lai Electricity JSC Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 - - -72,349.16 -67,300.41 -58,475.59

Competitive Comparison of Gia Lai Electricity JSC's Intrinsic Value: Projected FCF

For the Utilities - Renewable subindustry, Gia Lai Electricity JSC'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.


Gia Lai Electricity JSC's Price-to-Projected-FCF Distribution in the Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Gia Lai Electricity JSC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Gia Lai Electricity JSC's Price-to-Projected-FCF falls into.


;
;

Gia Lai Electricity JSC 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 Gia Lai Electricity JSC's Free Cash Flow(6 year avg) = ₫-1,668,119.41.

Gia Lai Electricity JSC'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 (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-1668119.40672+4809647.976*0.8)/358.183
=-58,475.59

* 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.


Gia Lai Electricity JSC  (STC:GEG) 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.

Gia Lai Electricity JSC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=16400.00/-58475.589410318
=

* 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.


Gia Lai Electricity JSC Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Gia Lai Electricity JSC's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Gia Lai Electricity JSC Business Description

Traded in Other Exchanges
N/A
Address
114 Truong Chinh, Phu Dong Ward, Gia Lai Province, Pleiku, VNM
Gia Lai Electricity JSC is engaged in producing, transmitting and distributing electricity, renewable energy, electromechanical and construction; technical services, consulting and construction supervision.Its products include GEC robotic solar panel cleaning, and sharp mono 345W NU serial.