Energy Development Company Limited (ENERGYDEV) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Energy Development Company Limited stock ₹33.69, price ₹14.94, upside +125.5%, quality 63 out of 100. Rating: strongly undervalued. Calculated from audited financials with 14 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 10, 2026.
How to read this chart
60‑month range ₹8.80 – ₹40.30 · fair‑value band ₹19.21 – ₹48.17 · the ₹14.94 price screens below the ₹33.69 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 10, 2026.
Follow Energy Development Company in your weekly email
Every Wednesday you see whether Energy Development Company is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Energy Development Company Limited, together with its subsidiaries, generates and sells electricity from water and wind to various electricity boards in India. It operates through three divisions: Generation, Contract, and Trading.
Show moreShow less
The company owns and operates 9 MW and 6 MW Harangi hydro-electric power plants in the state of Karnataka; 7 MW Ullunkal and 15 MW Karikkayam hydro-electric power plants in the state of Kerala; and 2 windmills with 1.5 MW each in the districts of Hassan and Chitradurga in Karnataka.
It also constructs, develops, implements, operates, and maintains projects and consultancies; and trades in power equipment and metals.
In addition, the company provides engineering, consultancy, and project management services for hydroelectric power plants; pre-project planning, project support, project preparation, post-construction, and detailed engineering services; third party power plant operations and maintenance services; and rehabilitation, renovation, modernization, and uprating consultancy and services for ageing hydro power plants.
Further, it is involved in the cogeneration or the combined generation of heat and power from a single fuel source, such as bagasse. Energy Development Company Limited was incorporated in 1995 and is based in Kolkata, India.
Stock analysis
Energy Development Company Limited (ENERGYDEV) currently trades at ₹14.94, while our model-based Fair Value estimate is ₹33.69, implying the stock looks roughly 56% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ₹33.69 per share, and 12 of the 14 models we run sit above the ₹14.94 price.
Bear case: the Earnings-Based group reads lowest at ₹15.86, and 2 of the 14 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹19.21 (bear) to ₹48.17 (bull), the price of ₹14.94 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 63/100 (solid quality), in the Utilities sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Energy Development Company Limited reported revenue of ₹463M in FY2026 versus ₹430M in FY2022, a compound +1.9%/yr. Reported net income was −₹2.4M in FY2026.
Key figures
Market cap ₹710M (≈ $7.6M) Micro · P/S ratio 1.48 · EPS (TTM) ₹−0.8200 · Net margin −8.8% · Return on equity −165% · Return on assets (EBIT) 2.8% (5-year average) · Operating margin −1.4% · Revenue (TTM) ₹423M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 10 out of 100 (low confidence).
What moves the price
The share trades about 45% below its 52-week high and 17% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −38% fair-value upside, at 126%, ENERGYDEV screens cheaper than that median.
Fair Value models
Bear₹19.21Fair Value ₹33.69Bull₹48.17
Price ₹14.94 · Upside +125.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.53/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+41.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.1%
Start year 2021 (pandemic). Over 10 years: −11.1% a year
Revenue growth 20 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.6%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
20.9% (2021) → 39.9% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2026 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+2.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about −1.8% a year for the price.
Compare Energy Development Company Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Utilities - Regulated Electric · 155 stocks
Beats the industry median on 4/11 measures
Overall it trails its industry peers.
Valuation
Quality Score63 · Top 25%
Fair Value upside+125.5% · Top 25%
Profitability
Return on assets−0.1% · Bottom 25%
Net margin (12 months)−8.8% · Bottom 25%
Operating margin (12 months)−1.4% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−38.4% · Bottom 25%
Balance sheet
Debt / equity20.24× · Highest 25%
Valuation Multiplesvs Utilities - Regulated Electric median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Energy Development Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/ENERGYDEV
Frequently asked questions
Is Energy Development Company Limited (ENERGYDEV) overvalued or undervalued?
As of Nov 10, 2026, our model estimates a fair value of ₹33.69 versus a price of ₹14.94, about +126% upside (undervalued).
What is the fair value of ENERGYDEV?
Our model-based fair value for Energy Development Company Limited is ₹33.69 (as of Nov 10, 2026), built from audited fundamentals. The current price: ₹14.94.
What is the quality score of ENERGYDEV?
Energy Development Company Limited has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Energy Development Company Limited (ENERGYDEV)?
Our model-based price target is the fair value of ₹33.69 (as of Nov 10, 2026) from 14 valuation models. Cautious scenario ₹19.21, optimistic scenario ₹48.17. It is a calculation from audited fundamentals, not an analyst target.
What is the Energy Development Company Limited stock forecast for 2026?
Our models put fair value at ₹33.69, about +126% upside versus a price of ₹14.94 (undervalued). Cautious scenario ₹19.21, optimistic scenario ₹48.17. The calculation is refreshed regularly with new filings.
What is the revenue of Energy Development Company Limited (ENERGYDEV)?
Energy Development Company Limited reported trailing-twelve-month revenue of about ₹423M (latest available figure, as of Nov 10, 2026).
What growth is priced into Energy Development Company Limited (ENERGYDEV)?
For today's price to be fair in a discounted-cash-flow model, Energy Development Company Limited would have to grow free cash flow by +2.3 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.1 % per year. As of Nov 10, 2026.
What discount rate (WACC) does the fair value of ENERGYDEV use?
Our models discount Energy Development Company Limited at 10.9 %: a base by market capitalisation (nano), damped by beta 0.25, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Energy Development Company Limited that is +2.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Energy Development Company Limited (ENERGYDEV) delivered so far?
Over the past 5 years revenue at Energy Development Company Limited grew +8.1 % a year. The price currently implies free-cash-flow growth of +2.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Energy Development Company Limited (ENERGYDEV) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Energy Development Company Limited (+2.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Energy Development Company Limited (ENERGYDEV)?
The free-cash-flow yield on the price is 22.40 %: that much free cash flow Energy Development Company Limited produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Energy Development Company Limited (ENERGYDEV)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Energy Development Company Limited it is ₹33.69 per share (as of Nov 10, 2026), against a price of ₹14.94. It is the blended result of 14 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Energy Development Company Limited stock overvalued or undervalued in 2026?
As of Nov 10, 2026, ENERGYDEV trades below its calculated fair value: price ₹14.94, fair value ₹33.69, a gap of about +126% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ENERGYDEV?
No. The price is what the market pays today (₹14.94); the fair value is what the company's own numbers justify (₹33.69). For Energy Development Company Limited the two are ₹18.75 per share apart. That gap is exactly why we show both numbers side by side.
How much is Energy Development Company Limited worth?
The market values Energy Development Company Limited at about ₹710M (market capitalisation, as of Nov 10, 2026). Per share that is ₹14.94; our models calculate a fair value of ₹33.69 per share.
What do the bullish and bearish scenarios say about ENERGYDEV?
Our models span a range for Energy Development Company Limited: cautious scenario ₹19.21, base ₹33.69, optimistic ₹48.17 per share (as of Nov 10, 2026, price ₹14.94). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Energy Development Company Limited (ENERGYDEV)?
Balance-sheet figures for Energy Development Company Limited (as of Nov 10, 2026): return on equity −165.4%. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is ENERGYDEV from its 52-week high?
Energy Development Company Limited trades at ₹14.94, about 45% below its 52-week high of ₹27.37 and 17% above the low of ₹12.79 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ₹33.69 is for.
Which stocks are comparable to Energy Development Company Limited?
From the same area (Utilities) we also value NextEra Energy, Inc, The Southern Company, Duke Energy Corporation, American Electric Power Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Energy Development Company Limited stock attractive at the current price?
The data as of Nov 10, 2026: price ₹14.94, calculated fair value ₹33.69 (+126%), Quality Score 63/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ENERGYDEV calculated?
We run Energy Development Company Limited through 14 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of ₹33.69 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1% above its aggregate fair value. Energy Development Company Limited currently trades 56% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Energy Development Company Limited (ENERGYDEV)?
The closing price on Nov 9, 2026 was ₹14.94. Our model-based fair value is ₹33.69, about +126% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Energy Development Company Limited right now?
The price is below even our cautious bear case (₹19.21). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (₹19.21 to ₹48.17) leaves room in how you read the outcome.
Key figures of Energy Development Company Limited
How large is the market capitalisation of Energy Development Company Limited (ENERGYDEV)?
The market capitalisation of Energy Development Company Limited is ₹710M (≈ $7.6M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Energy Development Company Limited (ENERGYDEV)?
The price-to-sales ratio of Energy Development Company Limited is 1.48 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Energy Development Company Limited (ENERGYDEV)?
Earnings per share at Energy Development Company Limited are ₹−0.8200. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Energy Development Company Limited (ENERGYDEV)?
The net margin of Energy Development Company Limited is −8.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Energy Development Company Limited (ENERGYDEV)?
The return on equity (ROE) of Energy Development Company Limited is −165% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Energy Development Company Limited (ENERGYDEV)?
On an EBIT basis the return on assets of Energy Development Company Limited is 2.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Energy Development Company Limited (ENERGYDEV)?
The operating margin of Energy Development Company Limited is −1.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Energy Development Company Limited (ENERGYDEV)?
Revenue at Energy Development Company Limited is growing −38.4% versus a year earlier (3y avg +7.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Energy Development Company Limited (ENERGYDEV)?
Earnings per share at Energy Development Company Limited are growing +60.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Energy Development Company Limited (ENERGYDEV) carry?
The net debt of Energy Development Company Limited is ₹1.2B (fiscal year 2026, ≈ 7.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Energy Development Company Limited in the live analysis
One click puts Energy Development Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 10, 2026