GMA Network Inc
XPHS:GMA7
Intrinsic Value
The intrinsic value of one GMA7 stock under the Base Case scenario is 7.78 PHP. Compared to the current market price of 5.87 PHP, GMA Network Inc is Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
GMA Network Inc
Fundamental Analysis

Revenue & Expenses Breakdown
GMA Network Inc
Balance Sheet Decomposition
GMA Network Inc
Current Assets | 13.8B |
Cash & Short-Term Investments | 2.2B |
Receivables | 7B |
Other Current Assets | 4.6B |
Non-Current Assets | 13.5B |
Long-Term Investments | 477.3m |
PP&E | 12.5B |
Intangibles | 23.5m |
Other Non-Current Assets | 436.9m |
Free Cash Flow Analysis
GMA Network Inc
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
GMA Network Inc
Revenue
|
17.3B
PHP
|
Cost of Revenue
|
-8.3B
PHP
|
Gross Profit
|
9B
PHP
|
Operating Expenses
|
-6.1B
PHP
|
Operating Income
|
2.9B
PHP
|
Other Expenses
|
-1.5B
PHP
|
Net Income
|
1.5B
PHP
|
GMA7 Profitability Score
Profitability Due Diligence
GMA Network Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
GMA Network Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
GMA7 Solvency Score
Solvency Due Diligence
GMA Network Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
GMA Network Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GMA7 Price Targets Summary
GMA Network Inc
According to Wall Street analysts, the average 1-year price target for GMA7 is 6.63 PHP with a low forecast of 6.57 PHP and a high forecast of 6.83 PHP.
Dividends
Current shareholder yield for GMA7 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 GMA7 stock under the Base Case scenario is 7.78 PHP.
Compared to the current market price of 5.87 PHP, GMA Network Inc is Undervalued by 25%.