Golden MV Holdings Inc
XPHS:HVN
Intrinsic Value
The intrinsic value of one HVN stock under the Base Case scenario is 21.95 PHP. Compared to the current market price of 2 350 PHP, Golden MV Holdings Inc is Overvalued by 99%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Golden MV Holdings Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Golden MV Holdings Inc
Balance Sheet Decomposition
Golden MV Holdings Inc
Current Assets | 25.7B |
Cash & Short-Term Investments | 915.1m |
Receivables | 17.6B |
Other Current Assets | 7.1B |
Non-Current Assets | 12.3B |
Long-Term Investments | 8.7B |
PP&E | 396.3m |
Other Non-Current Assets | 3.2B |
Free Cash Flow Analysis
Golden MV Holdings Inc
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
Golden MV Holdings Inc
Revenue
|
4B
PHP
|
Cost of Revenue
|
-1.4B
PHP
|
Gross Profit
|
2.7B
PHP
|
Operating Expenses
|
-1B
PHP
|
Operating Income
|
1.6B
PHP
|
Other Expenses
|
-253.6m
PHP
|
Net Income
|
1.4B
PHP
|
HVN Profitability Score
Profitability Due Diligence
Golden MV Holdings Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Golden MV Holdings Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
HVN Solvency Score
Solvency Due Diligence
Golden MV Holdings Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Score
Golden MV Holdings Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HVN Price Targets Summary
Golden MV Holdings Inc
Dividends
Current shareholder yield for HVN 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 HVN stock under the Base Case scenario is 21.95 PHP.
Compared to the current market price of 2 350 PHP, Golden MV Holdings Inc is Overvalued by 99%.