V

Vivant Corp
XPHS:VVT

Watchlist Manager
Vivant Corp
XPHS:VVT
Watchlist
Price: 16.06 PHP
Market Cap: 16.4B PHP
Have any thoughts about
Vivant Corp?
Write Note

Intrinsic Value

The intrinsic value of one VVT stock under the Base Case scenario is 23.19 PHP. Compared to the current market price of 16.06 PHP, Vivant Corp is Undervalued by 31%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VVT Intrinsic Value
23.19 PHP
Undervaluation 31%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation Backtest
Vivant Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for VVT cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about VVT?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Vivant Corp

Provide an overview of the primary business activities
of Vivant Corp.

What unique competitive advantages
does Vivant Corp hold over its rivals?

What risks and challenges
does Vivant Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Vivant Corp.

Provide P/S
for Vivant Corp.

Provide P/E
for Vivant Corp.

Provide P/OCF
for Vivant Corp.

Provide P/FCFE
for Vivant Corp.

Provide P/B
for Vivant Corp.

Provide EV/S
for Vivant Corp.

Provide EV/GP
for Vivant Corp.

Provide EV/EBITDA
for Vivant Corp.

Provide EV/EBIT
for Vivant Corp.

Provide EV/OCF
for Vivant Corp.

Provide EV/FCFF
for Vivant Corp.

Provide EV/IC
for Vivant Corp.

What are the Revenue projections
for Vivant Corp?

How accurate were the past Revenue estimates
for Vivant Corp?

What are the Net Income projections
for Vivant Corp?

How accurate were the past Net Income estimates
for Vivant Corp?

What are the EPS projections
for Vivant Corp?

How accurate were the past EPS estimates
for Vivant Corp?

What are the EBIT projections
for Vivant Corp?

How accurate were the past EBIT estimates
for Vivant Corp?

Compare the revenue forecasts
for Vivant Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Vivant Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vivant Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Vivant Corp compared to its peers.

Compare the P/E ratios
of Vivant Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Vivant Corp with its peers.

Analyze the financial leverage
of Vivant Corp compared to its main competitors.

Show all profitability ratios
for Vivant Corp.

Provide ROE
for Vivant Corp.

Provide ROA
for Vivant Corp.

Provide ROIC
for Vivant Corp.

Provide ROCE
for Vivant Corp.

Provide Gross Margin
for Vivant Corp.

Provide Operating Margin
for Vivant Corp.

Provide Net Margin
for Vivant Corp.

Provide FCF Margin
for Vivant Corp.

Show all solvency ratios
for Vivant Corp.

Provide D/E Ratio
for Vivant Corp.

Provide D/A Ratio
for Vivant Corp.

Provide Interest Coverage Ratio
for Vivant Corp.

Provide Altman Z-Score Ratio
for Vivant Corp.

Provide Quick Ratio
for Vivant Corp.

Provide Current Ratio
for Vivant Corp.

Provide Cash Ratio
for Vivant Corp.

What is the historical Revenue growth
over the last 5 years for Vivant Corp?

What is the historical Net Income growth
over the last 5 years for Vivant Corp?

What is the current Free Cash Flow
of Vivant Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Vivant Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vivant Corp

Current Assets 7.5B
Cash & Short-Term Investments 3.9B
Receivables 2.8B
Other Current Assets 809.8m
Non-Current Assets 23B
Long-Term Investments 11.9B
PP&E 8.9B
Intangibles 331.8m
Other Non-Current Assets 1.8B
Current Liabilities 3.2B
Accounts Payable 2B
Short-Term Debt 1B
Other Current Liabilities 143.3m
Non-Current Liabilities 8.5B
Long-Term Debt 5.7B
Other Non-Current Liabilities 2.8B
Efficiency

Earnings Waterfall
Vivant Corp

Revenue
9.9B PHP
Cost of Revenue
-6.4B PHP
Gross Profit
3.5B PHP
Operating Expenses
-1.3B PHP
Operating Income
2.2B PHP
Other Expenses
-329.7m PHP
Net Income
1.9B PHP

Free Cash Flow Analysis
Vivant Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

VVT Profitability Score
Profitability Due Diligence

Vivant Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Exceptional 3-Years Revenue Growth
Positive Net Income
56/100
Profitability
Score

Vivant Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

VVT Solvency Score
Solvency Due Diligence

Vivant Corp's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
High Interest Coverage
63/100
Solvency
Score

Vivant Corp's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VVT Price Targets Summary
Vivant Corp

There are no price targets for VVT.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VVT?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for VVT 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Vivant Corp

Country

Philippines

Industry

Utilities

Market Cap

16.4B PHP

Dividend Yield

3.47%

Description

Vivant Corp. (Philippines) is a holding company, which engages in electric power generation, electric power distribution, and retail electricity supply business. The company employs 89 full-time employees The firm has interests in various companies engaged in electric power generation (renewable and non-renewable energy), electric power distribution, retail electricity supply, electrical engineering services, water infrastructure and real estate. The company provides services in all three island groups in the country with particular focus on SPUG (Small Power Utilities Group) areas. The firm operates through three segments, which include power generation and distribution operations; infrastructure and water treatment and desalination, and investing in shares of stock. Its subsidiary, 1590 Energy Corp. operates a diesel power plant. The firm has built a portfolio comprised of non-renewable power generation plants with a total attributable capacity of approximately 377 megawatts (MW). The firm's subsidiaries include Hijos De F. Escano, Southern Grove Properties and Development Corp., and Vivant Infracore Holdings Inc.

Contact

Unit 907-908 9th floor Ayala Life-FGU Center, Stock Transfer Agent Cebu Business Park, CEBU, Mindanao Avenue corner Biliran
+63322342256
www.vivant.com.ph

IPO

1994-05-26

Employees

89

Officers

See Also

Discover More
What is the Intrinsic Value of one VVT stock?

The intrinsic value of one VVT stock under the Base Case scenario is 23.19 PHP.

Is VVT stock undervalued or overvalued?

Compared to the current market price of 16.06 PHP, Vivant Corp is Undervalued by 31%.

Back to Top