M

Manila Water Company Inc
XPHS:MWC

Watchlist Manager
Manila Water Company Inc
XPHS:MWC
Watchlist
Price: 40.85 PHP -0.24% Market Closed
Market Cap: 106.3B PHP

Intrinsic Value

The intrinsic value of one MWC stock under the Base Case scenario is 54.33 PHP. Compared to the current market price of 40.85 PHP, Manila Water Company Inc is Undervalued by 25%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MWC Intrinsic Value
54.33 PHP
Undervaluation 25%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case

Valuation History
Manila Water Company Inc

What is Valuation History?
Compare MWC to

Fundamental Analysis

Manila Water Company Inc
XPHS:MWC
PH
Utilities
Market Cap
106.3B PHP
IPO
Mar 18, 2005
PH
Utilities
Market Cap
106.3B PHP
IPO
Mar 18, 2005
Price
₱false
EPS
₱false
Company Overview
Loading...
Business Segments
Loading...
Contacts
Loading...
How do you feel about MWC?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Manila Water Company Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Manila Water Company Inc

Current Assets 14.1B
Cash & Short-Term Investments 6.2B
Receivables 6.3B
Other Current Assets 1.5B
Non-Current Assets 220B
Long-Term Investments 7.1B
PP&E 9.8B
Intangibles 192.8B
Other Non-Current Assets 10.4B
Efficiency

Free Cash Flow Analysis
Manila Water Company Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Manila Water Company Inc

Revenue
38.3B PHP
Cost of Revenue
-11.6B PHP
Gross Profit
26.7B PHP
Operating Expenses
-5.7B PHP
Operating Income
21B PHP
Other Expenses
-10.8B PHP
Net Income
10.2B PHP
Fundamental Scores

MWC Profitability Score
Profitability Due Diligence

Manila Water Company Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Gross Margin
Strong 3Y Average Gross Margin
60/100
Profitability
Score

Manila Water Company Inc's profitability score is 60/100. 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 25/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Low Altman Z-Score
25/100
Solvency
Score

Manila Water Company Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MWC Price Targets Summary
Manila Water Company Inc

Wall Street analysts forecast MWC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MWC is 46.27 PHP with a low forecast of 39.39 PHP and a high forecast of 57.75 PHP.

Lowest
Price Target
39.39 PHP
4% Downside
Average
Price Target
46.27 PHP
13% Upside
Highest
Price Target
57.75 PHP
41% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one MWC stock?

The intrinsic value of one MWC stock under the Base Case scenario is 54.33 PHP.

Is MWC stock undervalued or overvalued?

Compared to the current market price of 40.85 PHP, Manila Water Company Inc is Undervalued by 25%.

Back to Top