Energy Development Company Ltd
NSE:ENERGYDEV
Intrinsic Value
The intrinsic value of one ENERGYDEV stock under the Base Case scenario is 15.85 INR. Compared to the current market price of 19.27 INR, Energy Development Company Ltd is Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Energy Development Company Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Energy Development Company Ltd
Balance Sheet Decomposition
Energy Development Company Ltd
Current Assets | 1.3B |
Cash & Short-Term Investments | 702.4m |
Receivables | 525.5m |
Other Current Assets | 47.3m |
Non-Current Assets | 2.2B |
Long-Term Investments | 178.6m |
PP&E | 1.6B |
Intangibles | 14m |
Other Non-Current Assets | 394.9m |
Free Cash Flow Analysis
Energy Development Company Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Energy Development Company Ltd
Revenue
|
338.9m
INR
|
Operating Expenses
|
-259.7m
INR
|
Operating Income
|
79.2m
INR
|
Other Expenses
|
-833.6m
INR
|
Net Income
|
-754.5m
INR
|
ENERGYDEV Profitability Score
Profitability Due Diligence
Energy Development Company Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Energy Development Company Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
ENERGYDEV Solvency Score
Solvency Due Diligence
Energy Development Company Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Score
Energy Development Company Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ENERGYDEV Price Targets Summary
Energy Development Company Ltd
Dividends
Current shareholder yield for ENERGYDEV is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one ENERGYDEV stock under the Base Case scenario is 15.85 INR.
Compared to the current market price of 19.27 INR, Energy Development Company Ltd is Overvalued by 18%.