|
Market Closed -
Philippines S.E.
04:59:36 11/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 2.180 PHP | -1.80% |
|
-3.11% | +4.81% |
| 01/09 | Megaworld Corporation Announces Board and Committee Changes, Effective September 1, 2026 | CI |
| 26/08 | Megaworld Corporation Accelerates Hospitality Expansion, Targets Nearly 12,000 Rooms | CI |
Company Valuation: Megaworld Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 100,350 | 62,972 | 61,431 | 66,744 | 67,589 | 70,697 | - | - |
| Change | - | -37.25% | -2.45% | 8.65% | 1.27% | 4.6% | - | - |
| Enterprise Value (EV) 1 | 150,439 | 62,972 | 139,211 | 155,366 | 150,240 | 127,886 | 151,362 | 150,827 |
| Change | - | -58.14% | 121.07% | 11.6% | -3.3% | -14.88% | 18.36% | -0.35% |
| P/E | 7.48x | 4.65x | 3.52x | 3.47x | 3.22x | 3.36x | 3.23x | 3.13x |
| PBR | 0.52x | - | 0.27x | 0.27x | 0.25x | 0.24x | 0.23x | 0.22x |
| PEG | - | 2.18x | 0.1x | 0.65x | 0.35x | 5.6x | 0.83x | 0.95x |
| Capitalization / Revenue | 1.98x | 1.06x | 0.88x | 0.88x | 0.85x | 1.21x | 0.91x | 0.94x |
| EV / Revenue | 2.96x | 1.06x | 2x | 2.05x | 1.9x | 2.18x | 1.95x | 2x |
| EV / EBITDA | 6.43x | 2.23x | 5.13x | 4.97x | 4.46x | 3.56x | 4.14x | 4.1x |
| EV / EBIT | 7.55x | 2.53x | 5.96x | 5.63x | 5.01x | 4.09x | 4.75x | 4.7x |
| EV / FCF | 29.5x | - | -18.8x | -45.5x | 17.4x | -42.4x | -98.9x | -205x |
| FCF Yield | 3.39% | - | -5.31% | -2.2% | 5.75% | -2.36% | -1.01% | -0.49% |
| Dividend per Share 2 | 0.0615 | - | 0.07 | 0.08 | 0.09 | 0.1165 | 0.1097 | 0.1228 |
| Rate of return | 1.95% | - | 3.55% | 3.9% | 4.33% | 5.35% | 5.03% | 5.63% |
| EPS 2 | 0.421 | 0.43 | 0.56 | 0.59 | 0.645 | 0.6489 | 0.674 | 0.6962 |
| Distribution rate | 14.6% | - | 12.5% | 13.6% | 14% | 18% | 16.3% | 17.6% |
| Net sales 1 | 50,754 | 59,527 | 69,728 | 75,774 | 79,115 | 58,575 | 77,717 | 75,387 |
| EBITDA 1 | 23,396 | 28,205 | 27,113 | 31,247 | 33,720 | 35,947 | 36,545 | 36,809 |
| EBIT 1 | 19,928 | 24,925 | 23,363 | 27,592 | 30,012 | 31,288 | 31,859 | 32,065 |
| Net income 1 | 13,434 | 13,455 | 17,345 | 18,749 | 21,003 | 22,458 | 22,316 | 22,317 |
| Net Debt 1 | 50,089 | - | 77,780 | 88,622 | 82,652 | 57,189 | 80,665 | 80,129 |
| Reference price 2 | 3.150 | 2.000 | 1.970 | 2.050 | 2.080 | 2.180 | 2.180 | 2.180 |
| Nbr of stocks (in thousands) | 31,857,071 | 31,486,072 | 31,183,252 | 32,558,252 | 32,494,616 | 32,429,883 | - | - |
| Announcement Date | 9/3/22 | 1/3/23 | 28/2/24 | 26/2/25 | 26/2/26 | - | - | - |
1PHP in Million2PHP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.36x | 2.18x | 3.56x | 5.35% | 1.13B | |
| 14.04x | 4.51x | 12.17x | 3.61% | 39.98B | |
| 17.8x | 3.94x | 15.85x | 1.38% | 28.22B | |
| 7.88x | 1.42x | 7.8x | 4.49% | 26.51B | |
| 5.45x | 0.65x | 1.36x | 9.17% | 26.23B | |
| 13.78x | 3.08x | 14.74x | 2.54% | 26.13B | |
| 10.63x | 2.15x | 9.15x | 3.95% | 21.37B | |
| 7.85x | 0.87x | 3.17x | 2.85% | 20.08B | |
| 13.11x | 6.41x | 16.85x | 1.66% | 19.31B | |
| 37.44x | 13.73x | 34.11x | 3.16% | 18.14B | |
| Average | 13.13x | 3.89x | 11.88x | 3.82% | 22.71B | |
| Weighted average by Cap. | 13.63x | 3.81x | 12.19x | 3.73% |
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
- Stock Market
- Stocks
- MEG Stock
- Valuation Megaworld Corporation
Select your edition
All financial news and data tailored to specific country editions
