Energy Development Company Intrinsic Value
Energy Development Company (ENERGYDEV) median intrinsic value is ₹51.06 from 6 valuation models (range ₹14–₹51), vs current price ₹17.02 — +200.0% upside (Trading Below Calculated Value), margin of safety 66.7%. Also explore ENERGYDEV price movement history to track price trends across different timeframes.
ENERGYDEV Valuation Methods Summary — DCF, Graham Number & P/E
Energy Development Company intrinsic value across 6 models vs current price ₹17.02 — upside/downside and value range per method. Browse ENERGYDEV balance sheet details for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹51.06 | ₹40.85 - ₹61.27 | +200.0% | EPS: ₹8.88, Sector P/E: 12x |
| Revenue Multiple Method | revenue | ₹14.00 | ₹12.60 - ₹15.40 | -17.7% | Revenue/Share: ₹17.50, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹34.04 | ₹30.64 - ₹37.44 | +100.0% | EBITDA: ₹64.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹42.55 | ₹34.04 - ₹51.06 | +150.0% | CF Growth: 10.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹51.06 | ₹45.95 - ₹56.17 | +200.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹51.06 | ₹45.95 - ₹56.17 | +200.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
ENERGYDEV Intrinsic Value vs Market Price — All Valuation Models
Energy Development Company fair value range ₹14–₹51 vs current market price ₹17.02 across 6 valuation models. For current market price and key ratios, visit Energy Development Company share price chart.
ENERGYDEV Intrinsic Value Analysis — Undervalued or Overvalued?
Energy Development Company median intrinsic value ₹51.06, current price ₹17.02 — Trading Below Calculated Value by 200.0%, margin of safety 66.7%.
What is the intrinsic value of ENERGYDEV?
Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Energy Development Company (ENERGYDEV) is ₹51.06 (median value). With the current market price of ₹17.02, this represents a +200.0% variance from our estimated fair value.
The valuation range spans from ₹14.00 to ₹51.06, indicating ₹14.00 - ₹51.06.
Is ENERGYDEV undervalued or overvalued?
Based on our multi-method analysis, Energy Development Company (ENERGYDEV) appears to be trading below calculated value by approximately 200.0%.
ENERGYDEV Financial Health — Key Ratios vs Industry Benchmarks
Energy Development Company financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.41 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -1466.7% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 74.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.44x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
ENERGYDEV Cash Flow Quality — Operating & Free Cash Flow
Energy Development Company operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹22 Cr | ₹21 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹10 Cr | ₹10 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹19 Cr | ₹17 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹28 Cr | ₹23 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹15 Cr | ₹13 Cr | Positive Free Cash Flow | 8/10 |