Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Philippines
/
Diversified Financials
/
Philippine Stock Exchange
PSE
Philippine Stock Exchange
sample narrative
DE
Derrick777
Not Invested
Community Contributor
Published
07 Jul 25
Updated
07 Jul 25
1
Set Fair Value
0
votes
3
Share
Derrick777
's Fair Value
₱605.80
65.7% undervalued
intrinsic discount
07 Jul
₱208.00
Loading
1Y
18.2%
7D
0.3%
Author's Valuation
₱605.8
65.7% undervalued
intrinsic discount
Derrick777's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Derrick777
's
Fair Value
₱605.8
65.7% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
9b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue ₱9.4b
Earnings ₱6.6b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.00%
Capital Markets revenue growth rate
0.29%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
13.34%
Calculation
₱6.61b
Earnings '30
x
14.01x
PE Ratio '30
=
₱92.61b
Market Cap '30
₱92.61b
Market Cap '30
/
83.26m
No. shares '30
=
₱1.11k
Share Price '30
₱1.11k
Share Price '30
Discounted to 2025 @ 12.92% p.a.
=
₱605.79
Fair Value '25
