Max's Group Inc
XPHS:MAXS
Intrinsic Value
The intrinsic value of one MAXS stock under the Base Case scenario is 16.94 PHP. Compared to the current market price of 2.49 PHP, Max's Group Inc is Undervalued by 85%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Max's Group Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Max's Group Inc
Balance Sheet Decomposition
Max's Group Inc
Current Assets | 3B |
Cash & Short-Term Investments | 707.8m |
Receivables | 1.3B |
Other Current Assets | 1B |
Non-Current Assets | 10B |
Long-Term Investments | 90.2m |
PP&E | 4.3B |
Intangibles | 4.8B |
Other Non-Current Assets | 841.7m |
Free Cash Flow Analysis
Max's Group Inc
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
Max's Group Inc
Revenue
|
12.2B
PHP
|
Cost of Revenue
|
-8.5B
PHP
|
Gross Profit
|
3.7B
PHP
|
Operating Expenses
|
-2.9B
PHP
|
Operating Income
|
775.4m
PHP
|
Other Expenses
|
-376.1m
PHP
|
Net Income
|
399.3m
PHP
|
MAXS Profitability Score
Profitability Due Diligence
Max's Group Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Max's Group Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
MAXS Solvency Score
Solvency Due Diligence
Max's Group Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Score
Max's Group Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAXS Price Targets Summary
Max's Group Inc
According to Wall Street analysts, the average 1-year price target for MAXS is 8.98 PHP with a low forecast of 8.89 PHP and a high forecast of 9.24 PHP.
Dividends
Current shareholder yield for MAXS 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 MAXS stock under the Base Case scenario is 16.94 PHP.
Compared to the current market price of 2.49 PHP, Max's Group Inc is Undervalued by 85%.