Manila Water Company Inc
XPHS:MWC
Intrinsic Value
The intrinsic value of one MWC stock under the Base Case scenario is 48.11 PHP. Compared to the current market price of 33 PHP, Manila Water Company Inc is Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Manila Water Company Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Manila Water Company Inc
Balance Sheet Decomposition
Manila Water Company Inc
Current Assets | 13.8B |
Cash & Short-Term Investments | 7.4B |
Receivables | 4.5B |
Other Current Assets | 1.9B |
Non-Current Assets | 214.1B |
Long-Term Investments | 7.2B |
PP&E | 10B |
Intangibles | 184.6B |
Other Non-Current Assets | 12.4B |
Free Cash Flow Analysis
Manila Water Company Inc
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
Manila Water Company Inc
Revenue
|
36.6B
PHP
|
Cost of Revenue
|
-11.6B
PHP
|
Gross Profit
|
25B
PHP
|
Operating Expenses
|
-5.6B
PHP
|
Operating Income
|
19.4B
PHP
|
Other Expenses
|
-10.2B
PHP
|
Net Income
|
9.2B
PHP
|
MWC Profitability Score
Profitability Due Diligence
Manila Water Company Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Manila Water Company Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
MWC Solvency Score
Solvency Due Diligence
Manila Water Company Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Score
Manila Water Company Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MWC Price Targets Summary
Manila Water Company Inc
According to Wall Street analysts, the average 1-year price target for MWC is 36.21 PHP with a low forecast of 32.32 PHP and a high forecast of 40.95 PHP.
Dividends
Current shareholder yield for MWC 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 MWC stock under the Base Case scenario is 48.11 PHP.
Compared to the current market price of 33 PHP, Manila Water Company Inc is Undervalued by 31%.