I

International Container Terminal Services Inc
XPHS:ICT

Watchlist Manager
International Container Terminal Services Inc
XPHS:ICT
Watchlist
Price: 390 PHP 1.3% Market Closed
Market Cap: 790.6B PHP
Have any thoughts about
International Container Terminal Services Inc?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 23, 2024.

Estimated DCF Value of one ICT stock is 388.7 PHP. Compared to the current market price of 390 PHP, the stock is Fairly Valued.

ICT DCF Value
Base Case
388.7 PHP
Fairly Valued
DCF Value
Price
I
Worst Case
Base Case
Best Case
388.7
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 388.7 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 5.8B USD. The present value of the terminal value is 11.2B USD. The total present value equals 17B USD.
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 17B USD
+ Cash & Equivalents 716.1m USD
+ Investments 436.8m USD
Firm Value 18.2B USD
- Debt 4.4B USD
- Minority Interest 312.4m USD
Equity Value 13.4B USD
/ Shares Outstanding 2B
Value per Share 6.61 USD
USD / PHP Exchange Rate 58.8
ICT DCF Value 388.7 PHP
Fairly Valued

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
2.7B 3.5B
Operating Income
1.5B 1.9B
FCFF
1.4B 1.6B

See Also

Discover More

What is the DCF value of one ICT stock?

Estimated DCF Value of one ICT stock is 388.7 PHP. Compared to the current market price of 390 PHP, the stock is Fairly Valued.

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, International Container Terminal Services Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 17B USD.

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 388.7 PHP per share.

Back to Top
//