Wilcon Depot Inc
XPHS:WLCON
Intrinsic Value
The intrinsic value of one WLCON stock under the Base Case scenario is 11.16 PHP. Compared to the current market price of 8.9 PHP, Wilcon Depot Inc is Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Wilcon Depot Inc
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Wilcon Depot Inc
Balance Sheet Decomposition
Wilcon Depot Inc
Current Assets | 19.3B |
Cash & Short-Term Investments | 2.1B |
Receivables | 377.3m |
Other Current Assets | 16.8B |
Non-Current Assets | 21.9B |
PP&E | 20.8B |
Intangibles | 157.7m |
Other Non-Current Assets | 1B |
Free Cash Flow Analysis
Wilcon Depot Inc
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
Wilcon Depot Inc
Revenue
|
34.3B
PHP
|
Cost of Revenue
|
-21B
PHP
|
Gross Profit
|
13.3B
PHP
|
Operating Expenses
|
-10B
PHP
|
Operating Income
|
3.3B
PHP
|
Other Expenses
|
-1B
PHP
|
Net Income
|
2.3B
PHP
|
WLCON Profitability Score
Profitability Due Diligence
Wilcon Depot Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Wilcon Depot Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
WLCON Solvency Score
Solvency Due Diligence
Wilcon Depot Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Score
Wilcon Depot Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WLCON Price Targets Summary
Wilcon Depot Inc
According to Wall Street analysts, the average 1-year price target for WLCON is 8.59 PHP with a low forecast of 6.57 PHP and a high forecast of 11.87 PHP.
Dividends
Current shareholder yield for WLCON 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 WLCON stock under the Base Case scenario is 11.16 PHP.
Compared to the current market price of 8.9 PHP, Wilcon Depot Inc is Undervalued by 20%.