SM Prime Holdings Inc
XPHS:SMPH
Intrinsic Value
The intrinsic value of one SMPH stock under the Base Case scenario is 41.92 PHP. Compared to the current market price of 22.6 PHP, SM Prime Holdings Inc is Undervalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
SM Prime Holdings Inc
Fundamental Analysis

Revenue & Expenses Breakdown
SM Prime Holdings Inc
Balance Sheet Decomposition
SM Prime Holdings Inc
Current Assets | 225.2B |
Cash & Short-Term Investments | 40.1B |
Receivables | 80.3B |
Other Current Assets | 104.8B |
Non-Current Assets | 773.6B |
Long-Term Investments | 638B |
PP&E | 1.5B |
Other Non-Current Assets | 134.1B |
Free Cash Flow Analysis
SM Prime Holdings Inc
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
SM Prime Holdings Inc
Revenue
|
135.3B
PHP
|
Cost of Revenue
|
-20.5B
PHP
|
Gross Profit
|
114.7B
PHP
|
Operating Expenses
|
-50.3B
PHP
|
Operating Income
|
64.4B
PHP
|
Other Expenses
|
-20.7B
PHP
|
Net Income
|
43.8B
PHP
|
SMPH Profitability Score
Profitability Due Diligence
SM Prime Holdings Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Score
SM Prime Holdings Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
SMPH Solvency Score
Solvency Due Diligence
SM Prime Holdings Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
SM Prime Holdings Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SMPH Price Targets Summary
SM Prime Holdings Inc
According to Wall Street analysts, the average 1-year price target for SMPH is 37.5 PHP with a low forecast of 26.77 PHP and a high forecast of 44.1 PHP.
Dividends
Current shareholder yield for SMPH 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 SMPH stock under the Base Case scenario is 41.92 PHP.
Compared to the current market price of 22.6 PHP, SM Prime Holdings Inc is Undervalued by 46%.