Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
Philippines
/
Retail
/
Wilcon Depot
WLCON
Wilcon Depot
Digital Commerce And Discount Wars Will Erode Margins In Philippines
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
27 Aug 25
Updated
27 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
₱6.50
35.4% overvalued
intrinsic discount
27 Aug
₱8.80
1Y
-51.1%
7D
2.9%
Loading
1Y
-51.1%
7D
2.9%
Author's Valuation
₱6.5
35.4% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
₱6.5
35.4% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
38b
2014
2017
2020
2023
2025
2026
2028
Revenue ₱38.0b
Earnings ₱2.6b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.99%
Specialty Stores revenue growth rate
0.28%
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
14.26%
Calculation
₱2.60b
Earnings '28
x
15.31x
PE Ratio '28
=
₱39.79b
Market Cap '28
₱39.79b
Market Cap '28
/
4.10b
No. shares '28
=
₱9.70
Share Price '28
₱9.70
Share Price '28
Discounted to 2025 @ 14.30% p.a.
=
₱6.50
Fair Value '25
