Electricity Gnrtng NVtg (EYUUF) fair value: what the stock is really worth
As of Sep 18, 2026: fair value of Electricity Gnrtng NVtg $3.72, price $3.21, upside +16.0%, quality 50 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Electricity Gnrtng NVtg for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $2.92 – $7.49 · fair‑value band $2.60 – $4.06 · the $3.21 price screens below the $3.72 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow Electricity Gnrtng NVtg in your weekly email
Every Wednesday you see whether Electricity Gnrtng NVtg 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.
Electricity Generating Public Company Limited, together with its subsidiaries, generates and sells electricity to government sector and industrial users primarily in Thailand, Laos, the Philippines, Indonesia, Australia, South Korea, Taiwan, and the United States. It operates through Electricity Generation and Other Businesses segments.
Show more
Electricity Generating Public Company Limited, together with its subsidiaries, generates and sells electricity to government sector and industrial users primarily in Thailand, Laos, the Philippines, Indonesia, Australia, South Korea, Taiwan, and the United States. It operates through Electricity Generation and Other Businesses segments. The company generates electricity from various resources, such as biomass, hydropower, solar and wind power, battery energy, and fuel cell. It also involved in operation, maintenance, engineering and construction services to power plants, petrochemical plants, oil refineries and other industries; coal mining, management, and oil pipeline business. The company was incorporated in 1992 and is based in Bangkok, Thailand.
Stock analysis
Electricity Gnrtng NVtg (EYUUF) currently trades at $3.21, while our model-based Fair Value estimate is $3.72, implying the stock looks roughly 13.8% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $4.61 per share, and 7 of the 14 models we run sit above the $3.21 price.
Bear case: the DCF Models group reads lowest at $1.11, and 7 of the 14 models stay below the price. Evidence for this calculation is medium.
Scenario range: $2.60 (bear) to $4.06 (bull), the price of $3.21 sits inside 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 50/100 (solid quality), in the Utilities sector.
Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
Electricity Gnrtng NVtg reported revenue of 32.1B THB in FY2025 versus 35.9B THB in FY2021, a compound −2.8%/yr. Reported net income was 4.7B THB in FY2025, compounding +3.6%/yr from FY2021.
Key figures
Market cap $1.7B · P/S ratio 0.05 · EPS (TTM) $−0.4900 · Dividend yield 6.3% · Net margin 14.7% · Return on equity 1.9% · Return on assets (EBIT) 2.3% · Operating margin 9.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 3% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −48% fair-value upside, at 16%, EYUUF screens cheaper than that median.
Fair Value models
Bear $2.60Fair Value $3.72Bull $4.06
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.55/100
Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
What shareholders gained per year (last 5 years), in THB ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in THB: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+0.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.9%
Dividend (yield on the price)6.3%
Profit margin 2020 to 2025 ⓘ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.23% → 6%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+24.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+0.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in THB, Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about +23.0% a year for the price and −1.2% for the forecasts.
Compare Electricity Gnrtng NVtg 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 - Independent Power Producers · 75 stocks
Beats the industry median on 5/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score50 · Above median
Fair Value upside+16% · Above median
Profitability
Return on equity (TTM)2% · Below median
Return on assets0% · Bottom 25%
Net margin (TTM)7% · Below median
Operating margin (TTM)10% · Below median
Growth and dividend
Revenue growth−12% · Below median
Dividend yield (TTM)6.3% · Top 25%
Balance sheet
Debt / equity0.83× · Above median
Valuation Multiplesvs Utilities - Independent Power Producers 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.
Is Electricity Gnrtng NVtg (EYUUF) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $3.72 versus a price of $3.21, about +16% upside (undervalued).
What is the fair value of EYUUF?
Our model-based fair value for Electricity Gnrtng NVtg is $3.72 (as of Sep 24, 2026), built from audited fundamentals. The current price: $3.21.
What is the quality score of EYUUF?
Electricity Gnrtng NVtg has a Quality Score of 50/100. 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 Electricity Gnrtng NVtg (EYUUF)?
Our model-based price target is the fair value of $3.72 (as of Sep 24, 2026) from 18 valuation models. Cautious scenario $2.60, optimistic scenario $4.06. It is a calculation from audited fundamentals, not an analyst target.
What is the Electricity Gnrtng NVtg stock forecast for 2026?
Our models put fair value at $3.72, about +16% upside versus a price of $3.21 (undervalued). Cautious scenario $2.60, optimistic scenario $4.06. The calculation is refreshed regularly with new filings.
What is the revenue of Electricity Gnrtng NVtg (EYUUF)?
Electricity Gnrtng NVtg reported trailing-twelve-month revenue of about 31.0B THB (latest available figure, as of Sep 24, 2026).
Does Electricity Gnrtng NVtg pay a dividend?
Electricity Gnrtng NVtg currently shows a dividend yield of about 6.26% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Electricity Gnrtng NVtg (EYUUF)?
For today's price to be fair in a discounted-cash-flow model, Electricity Gnrtng NVtg would have to grow free cash flow by +24.5 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of EYUUF use?
Our models discount Electricity Gnrtng NVtg at 9.8 %: a base by market capitalisation (small), damped by beta 0.35, country premium for USA. 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 Electricity Gnrtng NVtg that is +24.5 % per year a year over ten years, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has Electricity Gnrtng NVtg (EYUUF) delivered so far?
Over the past 5 years revenue at Electricity Gnrtng NVtg grew -0.9 % a year. The price currently implies +24.5 % per year free-cash-flow growth a 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 Electricity Gnrtng NVtg (EYUUF) growing?
The median revenue growth in the sector is +0.7 % a year. That is the yardstick for the growth priced into Electricity Gnrtng NVtg (+24.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Electricity Gnrtng NVtg (EYUUF)?
The free-cash-flow yield on the price is 5.46 %: that much free cash flow Electricity Gnrtng NVtg produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Electricity Gnrtng NVtg (EYUUF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Electricity Gnrtng NVtg it is $3.72 per share (as of Sep 24, 2026), against a price of $3.21. It is the blended result of 18 valuation models (cash flow, earnings, asset, dividend).
Is Electricity Gnrtng NVtg stock overvalued or undervalued in 2026?
As of Sep 24, 2026, EYUUF trades below its calculated fair value: price $3.21, fair value $3.72, a gap of about +16% (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 EYUUF?
No. The price is what the market pays today ($3.21); the fair value is what the company's own numbers justify ($3.72). For Electricity Gnrtng NVtg the two are $0.5120 per share apart. That gap is exactly why we show both numbers side by side.
How much is Electricity Gnrtng NVtg worth?
The market values Electricity Gnrtng NVtg at about $1.7B (market capitalisation, as of Sep 24, 2026). Per share that is $3.21; our models calculate a fair value of $3.72 per share.
What do the bullish and bearish scenarios say about EYUUF?
Our models span a range for Electricity Gnrtng NVtg: cautious scenario $2.60, base $3.72, optimistic $4.06 per share (as of Sep 24, 2026, price $3.21). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Electricity Gnrtng NVtg (EYUUF)?
Balance-sheet figures for Electricity Gnrtng NVtg (as of Sep 24, 2026): return on equity 1.9%, debt of 0.83 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is EYUUF from its 52-week high?
Electricity Gnrtng NVtg trades at $3.21, at its 52-week high of $3.21 and 3% above the low of $3.11 (as of Sep 18, 2026). Distance from the high says nothing about value: that is what the fair value of $3.72 is for.
Which stocks are comparable to Electricity Gnrtng NVtg?
From the same area (Utilities) we also value Constellation Energy Corporation, Vistra Corp, Adani Power Limited, CGN Power Co, 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 Electricity Gnrtng NVtg stock attractive at the current price?
The data as of Sep 24, 2026: price $3.21, calculated fair value $3.72 (+16%), Quality Score 50/100, from 18 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 EYUUF calculated?
We run Electricity Gnrtng NVtg through 18 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $3.72, 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 14.1 % above its aggregate fair value. Electricity Gnrtng NVtg currently trades 16 % 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 Electricity Gnrtng NVtg (EYUUF)?
The closing price on Sep 18, 2026 was $3.21. Our model-based fair value is $3.72, about +16% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Electricity Gnrtng NVtg right now?
The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Electricity Gnrtng NVtg
How large is the market capitalisation of Electricity Gnrtng NVtg (EYUUF)?
The market capitalisation of Electricity Gnrtng NVtg is $1.7B. 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 Electricity Gnrtng NVtg (EYUUF)?
The price-to-sales ratio of Electricity Gnrtng NVtg is 0.05 (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 Electricity Gnrtng NVtg (EYUUF)?
Earnings per share at Electricity Gnrtng NVtg are $−0.4900. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Electricity Gnrtng NVtg (EYUUF)?
The dividend yield of Electricity Gnrtng NVtg is 6.3%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Electricity Gnrtng NVtg (EYUUF)?
The net margin of Electricity Gnrtng NVtg is 14.7% (fiscal year 2025). 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 Electricity Gnrtng NVtg (EYUUF)?
The return on equity (ROE) of Electricity Gnrtng NVtg is 1.9% (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 Electricity Gnrtng NVtg (EYUUF)?
On an EBIT basis the return on assets of Electricity Gnrtng NVtg is 2.3% (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 Electricity Gnrtng NVtg (EYUUF)?
The operating margin of Electricity Gnrtng NVtg is 9.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Electricity Gnrtng NVtg (EYUUF)?
Revenue at Electricity Gnrtng NVtg is growing −11.5% versus a year earlier (3y avg −18.7%). 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 Electricity Gnrtng NVtg (EYUUF)?
Earnings per share at Electricity Gnrtng NVtg are growing −75.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Electricity Gnrtng NVtg (EYUUF) carry?
The net debt of Electricity Gnrtng NVtg is 77.1B THB (fiscal year 2025, ≈ 25.1 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 Electricity Gnrtng NVtg in the live analysis
One click puts Electricity Gnrtng NVtg on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 24, 2026