B

Bank of the Philippine Islands
XPHS:BPI

Watchlist Manager
Bank of the Philippine Islands
XPHS:BPI
Watchlist
Price: 133 PHP 1.45% Market Closed
Market Cap: 701.2B PHP
Have any thoughts about
Bank of the Philippine Islands?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 26, 2024.

Estimated DCF Value of one BPI stock is 181.42 PHP. Compared to the current market price of 133 PHP, the stock is Undervalued by 27%.

BPI DCF Value
Base Case
181.42 PHP
Undervaluation 27%
DCF Value
Price
B
Worst Case
Base Case
Best Case
181.42
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 181.42 PHP

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 299B PHP. The present value of the terminal value is 657.5B PHP. The total present value equals 956.4B PHP.
Operating Model
Equity Model: Bank
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 956.4B PHP
Equity Value 956.4B PHP
/ Shares Outstanding 5.3B
BPI DCF Value 181.42 PHP
Undervalued by 27%

You are using the equity valuation model. In this approach, further calculations for converting firm value to equity value are not required. The present value, obtained in the present value calculation block, already represents the equity value.

The DCF value per share is derived by dividing the present value by the number of shares:

Present Value
956.4B PHP
/
Number of Shares
5.3B
=
DCF Value
181.42 PHP

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
179.3B 251.7B
Net Income
68.4B 92.3B

See Also

Discover More

What is the DCF value of one BPI stock?

Estimated DCF Value of one BPI stock is 181.42 PHP. Compared to the current market price of 133 PHP, the stock is Undervalued by 27%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Bank of the Philippine Islands's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 956.4B PHP.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 181.42 PHP per share.

Back to Top
//