Keepers Holdings Inc
XPHS:KEEPR
Intrinsic Value
The intrinsic value of one KEEPR stock under the Base Case scenario is 2.46 PHP. Compared to the current market price of 2.7 PHP, Keepers Holdings Inc is Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Keepers Holdings Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Keepers Holdings Inc
Balance Sheet Decomposition
Keepers Holdings Inc
Current Assets | 13.8B |
Cash & Short-Term Investments | 2.5B |
Receivables | 1.5B |
Other Current Assets | 9.8B |
Non-Current Assets | 5.6B |
Long-Term Investments | 5.5B |
PP&E | 79.1m |
Other Non-Current Assets | 62.4m |
Free Cash Flow Analysis
Keepers Holdings Inc
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
Keepers Holdings Inc
Revenue
|
17.8B
PHP
|
Cost of Revenue
|
-12.9B
PHP
|
Gross Profit
|
4.9B
PHP
|
Operating Expenses
|
-1.3B
PHP
|
Operating Income
|
3.6B
PHP
|
Other Expenses
|
-369.4m
PHP
|
Net Income
|
3.3B
PHP
|
KEEPR Profitability Score
Profitability Due Diligence
Keepers Holdings Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Score
Keepers Holdings Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
KEEPR Solvency Score
Solvency Due Diligence
Keepers Holdings Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Keepers Holdings Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KEEPR Price Targets Summary
Keepers Holdings Inc
According to Wall Street analysts, the average 1-year price target for KEEPR is 3.32 PHP with a low forecast of 3.28 PHP and a high forecast of 3.41 PHP.
Dividends
Current shareholder yield for KEEPR 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 KEEPR stock under the Base Case scenario is 2.46 PHP.
Compared to the current market price of 2.7 PHP, Keepers Holdings Inc is Overvalued by 9%.