Intrinsic Value

The intrinsic value of one AC stock under the Base Case scenario is 1 405.47 PHP. Compared to the current market price of 448 PHP, Ayala Corp is Undervalued by 68%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AC Intrinsic Value
1 405.47 PHP
Undervaluation 68%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Ayala Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about AC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is AC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Ayala Corp.

Explain Valuation
Compare AC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Contacts
Loading...
How do you feel about AC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Ayala Corp

Current Assets 614B
Cash & Short-Term Investments 85.6B
Receivables 203.7B
Other Current Assets 324.7B
Non-Current Assets 1.2T
Long-Term Investments 734.3B
PP&E 222.6B
Intangibles 40B
Other Non-Current Assets 241.3B
Current Liabilities 413.5B
Accounts Payable 168.3B
Accrued Liabilities 27.6B
Short-Term Debt 94.2B
Other Current Liabilities 123.4B
Non-Current Liabilities 938.4B
Long-Term Debt 566.2B
Other Non-Current Liabilities 372.2B
Efficiency

Free Cash Flow Analysis
Ayala Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Ayala Corp

Revenue
331.5B PHP
Cost of Revenue
-241.9B PHP
Gross Profit
89.6B PHP
Operating Expenses
-44.5B PHP
Operating Income
45B PHP
Other Expenses
7B PHP
Net Income
52B PHP
Fundamental Scores

AC Profitability Score
Profitability Due Diligence

Ayala Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Healthy Net Margin
Sustainable 3Y Average Gross Margin
Healthy Operating Margin
49/100
Profitability
Score

Ayala Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

AC Solvency Score
Solvency Due Diligence

Ayala Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Positive Net Debt
28/100
Solvency
Score

Ayala Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AC Price Targets Summary
Ayala Corp

Wall Street analysts forecast AC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AC is 796.88 PHP with a low forecast of 686.8 PHP and a high forecast of 961.8 PHP.

Lowest
Price Target
686.8 PHP
53% Upside
Average
Price Target
796.88 PHP
78% Upside
Highest
Price Target
961.8 PHP
115% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for AC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one AC stock?

The intrinsic value of one AC stock under the Base Case scenario is 1 405.47 PHP.

Is AC stock undervalued or overvalued?

Compared to the current market price of 448 PHP, Ayala Corp is Undervalued by 68%.

Back to Top