MerryMart Consumer Corp
XPHS:MM
Intrinsic Value
The intrinsic value of one MM stock under the Base Case scenario is 0.81 PHP. Compared to the current market price of 0.51 PHP, MerryMart Consumer Corp is Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
MerryMart Consumer Corp
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
MerryMart Consumer Corp
Balance Sheet Decomposition
MerryMart Consumer Corp
Current Assets | 6.7B |
Cash & Short-Term Investments | 2.9B |
Receivables | 668.6m |
Other Current Assets | 3.2B |
Non-Current Assets | 8.8B |
PP&E | 5.4B |
Intangibles | 2.9B |
Other Non-Current Assets | 529.2m |
Free Cash Flow Analysis
MerryMart Consumer Corp
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
MerryMart Consumer Corp
Revenue
|
7.7B
PHP
|
Cost of Revenue
|
-6.1B
PHP
|
Gross Profit
|
1.5B
PHP
|
Operating Expenses
|
-1.4B
PHP
|
Operating Income
|
160.1m
PHP
|
Other Expenses
|
-95m
PHP
|
Net Income
|
65.1m
PHP
|
MM Profitability Score
Profitability Due Diligence
MerryMart Consumer Corp's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
MerryMart Consumer Corp's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
MM Solvency Score
Solvency Due Diligence
MerryMart Consumer Corp's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Score
MerryMart Consumer Corp's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MM Price Targets Summary
MerryMart Consumer Corp
Dividends
Current shareholder yield for MM 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 MM stock under the Base Case scenario is 0.81 PHP.
Compared to the current market price of 0.51 PHP, MerryMart Consumer Corp is Undervalued by 37%.