Electric Power Development Co Ltd
TSE:9513

Watchlist Manager
Electric Power Development Co Ltd Logo
Electric Power Development Co Ltd
TSE:9513
Watchlist
Price: 3 269 JPY 0.43% Market Closed
Market Cap: 598.4B JPY
Section:
 

Relative Value

The Relative Value of one Electric Power Development Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 3 269 JPY, Electric Power Development Co Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Electric Power Development Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
0
vs Industry
82
Median 3Y
0.4
Median 5Y
0.3
Industry
1.7
Forward
0.5
More Details
5.5
P/E
P/E
Price to Earnings
5.5
vs History
31
vs Industry
67
Median 3Y
4.8
Median 5Y
5
Industry
15.2
Forward
5.9
More Details
2.7
P/OCF
P/OCF
Price to OCF
2.7
vs History
26
vs Industry
76
Median 3Y
1.9
Median 5Y
2
Industry
7.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
25
Median 3Y
7.8
Median 5Y
7.3
Industry
14.6
More Details
0.4
P/B
P/B
Price to Book Value
0.4
vs History
0
vs Industry
83
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
More Details
1.5
EV/S
EV/S
Enterprise Value to Sales
1.5
vs History
34
vs Industry
64
Median 3Y
1.3
Median 5Y
1.4
Industry
2.9
Forward
1.5
More Details
15.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
15.6
vs History
4
vs Industry
27
Median 3Y
10.8
Median 5Y
11.3
Industry
7.9
More Details
8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8
vs History
41
vs Industry
59
Median 3Y
7.1
Median 5Y
7.8
Industry
10.7
Forward
8.3
More Details
15.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.6
vs History
44
vs Industry
46
Median 3Y
13
Median 5Y
15.1
Industry
15.3
More Details
8.8
EV/OCF
EV/OCF
Enterprise Value to OCF
8.8
vs History
50
vs Industry
59
Median 3Y
7.1
Median 5Y
8.9
Industry
11.3
More Details
27.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
27.7
vs History
25
vs Industry
32
Median 3Y
13.4
Median 5Y
13.3
Industry
17
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
50
vs Industry
75
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9
More Details

Multiples Across Competitors

Competitors Multiples
Electric Power Development Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Electric Power Development Co Ltd
TSE:9513
585.7B JPY 0.5 5.5 8 15.6
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
57.4B USD 3.3 59.8 14.7 35.5
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.4T INR 1.8 14.3 9.5 14.5
IN
Adani Power Ltd
NSE:ADANIPOWER
2.8T INR 5.1 23.6 15 19.2
CN
CGN Power Co Ltd
SZSE:003816
195.4B CNY 2.3 20.8 16.6 16.6
CN
China National Nuclear Power Co Ltd
SSE:601985
180.4B CNY 2.2 20.9 20.6 20.6
TH
Gulf Energy Development PCL
SET:GULF
634.9B THB 5.3 29.7 35.3 43.3
US
Talen Energy Corp
NASDAQ:TLN
18B USD 7.8 79.5 32.8 83.4
CN
SDIC Power Holdings Co Ltd
SSE:600886
105.5B CNY 2 16.1 14.2 14.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Electric Power Development Co Ltd
TSE:9513
Average EV/EBITDA: 24.1
8
-4%
N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.7
5%
2.9
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9.5
9%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
15
13%
1.2
CN
CGN Power Co Ltd
SZSE:003816
16.6
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
35.3
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
32.8
55%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
26%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Electric Power Development Co Ltd
TSE:9513
Average EV/EBIT: 35.8
15.6
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
35.5
10%
3.5
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
14.5
11%
1.3
IN
Adani Power Ltd
NSE:ADANIPOWER
19.2
12%
1.6
CN
CGN Power Co Ltd
SZSE:003816
16.6
1%
16.6
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
43.3
15%
2.9
US
Talen Energy Corp
NASDAQ:TLN
83.4
108%
0.8
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
3%
4.7

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 307,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.