Company Valuation: Megawide Construction Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 10,429 6,262 4,893 6,020 10,960 - -
Change - -39.96% - 23.05% 82.06% - -
Enterprise Value (EV) 1 54,085 6,262 4,893 6,020 28,904 25,657 10,960
Change - -88.42% - 23.05% 380.12% -11.23% -57.28%
P/E -12.3x 2.03x 48.6x 150x -67.9x 10.1x -
PBR 0.63x 0.32x - - 0.6x 0.58x -
PEG - -0x - -2.5x 0x -0x -
Capitalization / Revenue 0.67x 0.42x - - 0.52x 0.39x -
EV / Revenue 3.46x 0.42x - - 1.36x 0.91x -
EV / EBITDA 22.3x 1.31x - - 6.96x 4.64x -
EV / EBIT 56.5x 1.88x - - 9.46x 5.85x 2.06x
EV / FCF - - - - - 10,735,132x 3,648,457x
FCF Yield - - - - - 0% 0%
Dividend per Share 2 - - - - 0.1 0.3 -
Rate of return - - - - 1.84% 5.52% -
EPS 2 -0.42 1.53 0.05 0.02 -0.08 0.54 -
Distribution rate - - - - -125% 55.6% -
Net sales 1 15,644 14,842 - - 21,235 28,107 -
EBITDA 1 2,427 4,793 - - 4,155 5,527 -
EBIT 1 956.7 3,323 - - 3,055 4,384 5,320
Net income 1 -343 3,578 525.9 672.9 -164 1,091 -
Net Debt 1 43,655 - - - 17,944 14,697 -
Reference price 2 5.180 3.110 2.430 2.990 5.430 5.430 5.430
Nbr of stocks (in thousands) 2,013,410 2,013,410 2,013,410 2,013,410 2,018,410 - -
Announcement Date 5/12/22 5/8/23 5/2/25 5/8/26 - - -
1PHP in Million2PHP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
53.54x2.47x23.6x0.07% 93.1B
12.33x1.06x5.78x4.74% 71.62B
32.68x4.1x22.26x0.21% 55.77B
25.67x1.98x19.49x1.19% 54.77B
50.29x4x25.44x1.88% 39.87B
26.58x0.67x10.99x2.32% 33.67B
22.58x1.54x14.19x0.2% 32.62B
21.73x0.43x6.87x2.76% 29.85B
4.89x0.31x5.77x6% 26.12B
Average 27.81x 1.84x 14.93x 2.15% 48.6B
Weighted average by Cap. 30.88x 2.05x 16.29x 1.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. MWIDE Stock
  4. MWP5 Stock
  5. Valuation Megawide Construction Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!