First Time Loading...
S

SM Prime Holdings Inc
OTC:SPHXF

Watchlist Manager
SM Prime Holdings Inc
OTC:SPHXF
Watchlist
Price: 0.5771 USD Market Closed
Updated: Mar 5, 2024

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Mar 5, 2024.

Estimated DCF Value of one SPHXF stock is 0.6254 USD. Compared to the current market price of 0.5771 USD, the stock is Undervalued by 8%.

SPHXF DCF Value
Base Case
0.6254 USD
Undervaluation 8%
DCF Value
Price
S
Worst Case
Base Case
Best Case
0.6254
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 0.6254 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 244.3B PHP. The present value of the terminal value is 499.4B PHP. The total present value equals 743.7B PHP.

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 743.7B PHP
+ Investments 570.9B PHP
Firm Value 1.3T PHP
- Debt 301.6B PHP
- Minority Interest 2B PHP
Equity Value 1T PHP
/ Shares Outstanding 28.9B
Value per Share 35.0109 PHP
PHP / USD Exchange Rate 0.0179
SPHXF DCF Value 0.6254 USD
Undervalued by 8%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
126.8B 180.7B
Operating Income
61.7B 88.8B
FCFF
55B 73B

See Also

Discover More

What is the DCF value of one SPHXF stock?

Estimated DCF Value of one SPHXF stock is 0.6254 USD. Compared to the current market price of 0.5771 USD, the stock is Undervalued by 8%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, SM Prime Holdings Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 743.7B PHP.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 0.6254 USD per share.

//