W

Wilcon Depot Inc
XPHS:WLCON

Watchlist Manager
Wilcon Depot Inc
XPHS:WLCON
Watchlist
Price: 13 PHP 0.15% Market Closed
Market Cap: 53.3B PHP
Have any thoughts about
Wilcon Depot Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one WLCON stock under the Base Case scenario is 15.32 PHP. Compared to the current market price of 13 PHP, Wilcon Depot Inc is Undervalued by 15%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WLCON Relative Value
Base Case
15.32 PHP
Undervaluation 15%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
84
vs Industry
13
Median 3Y
3.2
Median 5Y
3
Industry
0.6
Forward
1.5
More Details
18.5
P/E
P/E
Price to Earnings
18.5
vs History
84
vs Industry
22
Median 3Y
28
Median 5Y
31.4
Industry
16.7
Forward
17.2
More Details
8.2
P/OCF
P/OCF
Price to OCF
8.2
vs History
84
vs Industry
20
Median 3Y
22.9
Median 5Y
18.5
Industry
8
More Details
25.2
P/FCFE
P/FCFE
Price to FCFE
25.2
vs History
55
vs Industry
7
Median 3Y
68
Median 5Y
46.5
Industry
15.5
More Details
2.3
P/B
P/B
Price to Book Value
2.3
vs History
98
vs Industry
18
Median 3Y
5.3
Median 5Y
4.8
Industry
1.6
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
84
vs Industry
13
Median 3Y
3.4
Median 5Y
3.1
Industry
0.7
Forward
1.6
More Details
4.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.4
vs History
84
vs Industry
16
Median 3Y
8.6
Median 5Y
8.6
Industry
2.2
More Details
8.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.6
vs History
84
vs Industry
26
Median 3Y
14.7
Median 5Y
15.7
Industry
8.5
Forward
7.9
More Details
14.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14.7
vs History
84
vs Industry
22
Median 3Y
21.9
Median 5Y
24.3
Industry
12.8
Forward
13.9
More Details
9.2
EV/OCF
EV/OCF
Enterprise Value to OCF
9.2
vs History
84
vs Industry
20
Median 3Y
23.8
Median 5Y
20
Industry
9.1
More Details
14.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
14.9
vs History
69
vs Industry
14
Median 3Y
44.9
Median 5Y
32.4
Industry
12.8
More Details
1.8
EV/IC
EV/IC
Enterprise Value to IC
1.8
vs History
98
vs Industry
17
Median 3Y
3.8
Median 5Y
3.8
Industry
1.1
More Details

Multiples Across Competitors

WLCON Competitors Multiples
Wilcon Depot Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PH
Wilcon Depot Inc
XPHS:WLCON
53.3B PHP 1.6 18.5 8.6 14.7
US
Home Depot Inc
NYSE:HD
390B USD 2.5 26.7 17.8 20.8
US
Lowe's Companies Inc
NYSE:LOW
140B USD 1.7 20.5 13.8 16.4
ZA
Italtile Ltd
JSE:ITE
16.5B Zac 0 0 0 0
US
Floor & Decor Holdings Inc
NYSE:FND
10.9B USD 2.5 55.6 23.1 44.8
UK
Kingfisher PLC
LSE:KGF
4.7B GBP 0.4 13.6 5.1 10
ZA
Cashbuild Ltd
JSE:CSB
5.1B Zac 0 0 0 0
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
4.5B USD 4.4 35.3 18.3 25.3
MY
Mr DIY Group M Bhd
KLSE:MRDIY
17B MYR 3.7 29.3 15.4 21.3
TH
Home Product Center PCL
SET:HMPRO
124.9B THB 1.8 19.3 11.8 16.5
TH
Siam Global House PCL
SET:GLOBAL
73.5B THB 2.3 30.5 19 27.1
P/E Multiple
Earnings Growth P/E to Growth
PH
W
Wilcon Depot Inc
XPHS:WLCON
Average P/E: 27.7
18.5
11%
1.7
US
Home Depot Inc
NYSE:HD
26.7
15%
1.8
US
Lowe's Companies Inc
NYSE:LOW
20.5
2%
10.7
ZA
I
Italtile Ltd
JSE:ITE
Not Available N/A N/A
US
Floor & Decor Holdings Inc
NYSE:FND
55.6
18%
3.1
UK
Kingfisher PLC
LSE:KGF
13.6
38%
0.4
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available N/A N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
35.3
57%
0.6
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
29.3
57%
0.5
TH
H
Home Product Center PCL
SET:HMPRO
19.3
21%
0.9
TH
S
Siam Global House PCL
SET:GLOBAL
30.5
29%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PH
W
Wilcon Depot Inc
XPHS:WLCON
Average EV/EBITDA: 14.8
8.6
22%
0.4
US
Home Depot Inc
NYSE:HD
17.8
15%
1.2
US
Lowe's Companies Inc
NYSE:LOW
13.8
-1%
N/A
ZA
I
Italtile Ltd
JSE:ITE
Not Available N/A N/A
US
Floor & Decor Holdings Inc
NYSE:FND
23.1
29%
0.8
UK
Kingfisher PLC
LSE:KGF
5.1
11%
0.5
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available N/A N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
18.3
28%
0.7
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
15.4
28%
0.6
TH
H
Home Product Center PCL
SET:HMPRO
11.8
57%
0.2
TH
S
Siam Global House PCL
SET:GLOBAL
19
17%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PH
W
Wilcon Depot Inc
XPHS:WLCON
Average EV/EBIT: 21.9
14.7
13%
1.1
US
Home Depot Inc
NYSE:HD
20.8
15%
1.4
US
Lowe's Companies Inc
NYSE:LOW
16.4
-1%
N/A
ZA
I
Italtile Ltd
JSE:ITE
Not Available N/A N/A
US
Floor & Decor Holdings Inc
NYSE:FND
44.8
18%
2.4
UK
Kingfisher PLC
LSE:KGF
10
12%
0.8
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available N/A N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
25.3
26%
1
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
21.3
26%
0.8
TH
H
Home Product Center PCL
SET:HMPRO
16.5
12%
1.4
TH
S
Siam Global House PCL
SET:GLOBAL
27.1
20%
1.3

See Also

Summary
WLCON intrinsic value, competitors valuation, and company profile.
DCF Valuation
WLCON stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WLCON stock valuation using valuation multiples.
Wall Street Estimates
WLCON price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WLCON stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.