Universal Robina Corp
XPHS:URC
Intrinsic Value
The intrinsic value of one URC stock under the Base Case scenario is 105.15 PHP. Compared to the current market price of 72.3 PHP, Universal Robina Corp is Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Universal Robina Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Universal Robina Corp
Balance Sheet Decomposition
Universal Robina Corp
Current Assets | 87.2B |
Cash & Short-Term Investments | 14.2B |
Receivables | 21.2B |
Other Current Assets | 51.9B |
Non-Current Assets | 96.8B |
Long-Term Investments | 289.1m |
PP&E | 65.9B |
Intangibles | 26.4B |
Other Non-Current Assets | 4.2B |
Free Cash Flow Analysis
Universal Robina Corp
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
Universal Robina Corp
Revenue
|
159.6B
PHP
|
Cost of Revenue
|
-115.9B
PHP
|
Gross Profit
|
43.8B
PHP
|
Operating Expenses
|
-26.7B
PHP
|
Operating Income
|
17B
PHP
|
Other Expenses
|
-6.7B
PHP
|
Net Income
|
10.4B
PHP
|
URC Profitability Score
Profitability Due Diligence
Universal Robina Corp's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Universal Robina Corp's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
URC Solvency Score
Solvency Due Diligence
Universal Robina Corp's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Universal Robina Corp's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
URC Price Targets Summary
Universal Robina Corp
According to Wall Street analysts, the average 1-year price target for URC is 93.1 PHP with a low forecast of 60.35 PHP and a high forecast of 115.5 PHP.
Dividends
Current shareholder yield for URC 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 URC stock under the Base Case scenario is 105.15 PHP.
Compared to the current market price of 72.3 PHP, Universal Robina Corp is Undervalued by 31%.