
Ayala Land Inc
XPHS:ALI

Intrinsic Value
The intrinsic value of one
ALI
stock under the Base Case scenario is
60.56
PHP.
Compared to the current market price of 22.85 PHP,
Ayala Land Inc
is
Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ayala Land Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Ayala Land Inc
Balance Sheet Decomposition
Ayala Land Inc
Current Assets | 435.7B |
Cash & Short-Term Investments | 22.2B |
Receivables | 133.6B |
Other Current Assets | 279.9B |
Non-Current Assets | 483.1B |
Long-Term Investments | 300B |
PP&E | 49.8B |
Intangibles | 37.7m |
Other Non-Current Assets | 133.3B |
Free Cash Flow Analysis
Ayala Land Inc
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
Ayala Land Inc
Revenue
|
176.5B
PHP
|
Cost of Revenue
|
-106.5B
PHP
|
Gross Profit
|
70B
PHP
|
Operating Expenses
|
-14.2B
PHP
|
Operating Income
|
55.9B
PHP
|
Other Expenses
|
-27.7B
PHP
|
Net Income
|
28.2B
PHP
|
ALI Profitability Score
Profitability Due Diligence
Ayala Land Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Ayala Land Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
ALI Solvency Score
Solvency Due Diligence
Ayala Land Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
Ayala Land Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ALI Price Targets Summary
Ayala Land Inc
According to Wall Street analysts, the average 1-year price target for
ALI
is 38.45 PHP
with a low forecast of 30.81 PHP and a high forecast of 43.58 PHP.
Dividends
Current shareholder yield for ALI 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?
The intrinsic value of one
ALI
stock under the Base Case scenario is
60.56
PHP.
Compared to the current market price of 22.85 PHP,
Ayala Land Inc
is
Undervalued by 62%.