|
Market Closed -
Philippines S.E.
05:59:38 28/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 2.280 PHP | -0.87% |
|
+0.88% | +9.62% |
| 21/09 | Megaworld Corporation(PSE:MEG) dropped from FTSE All-World Index | CI |
| 01/09 | Megaworld Corporation Announces Board and Committee Changes, Effective September 1, 2026 | 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 | 73,940 | - | - |
| Change | - | -37.25% | -2.45% | 8.65% | 1.27% | 9.4% | - | - |
| Enterprise Value (EV) 1 | 150,439 | 62,972 | 139,211 | 155,366 | 150,240 | 153,524 | 154,993 | 149,440 |
| Change | - | -58.14% | 121.07% | 11.6% | -3.3% | 2.19% | 0.96% | -3.58% |
| P/E | 7.48x | 4.65x | 3.52x | 3.47x | 3.22x | 3.41x | 3.25x | 3.18x |
| PBR | 0.52x | - | 0.27x | 0.27x | 0.25x | 0.26x | 0.24x | 0.23x |
| PEG | - | 2.18x | 0.1x | 0.65x | 0.35x | 0.93x | 0.67x | 1.37x |
| Capitalization / Revenue | 1.98x | 1.06x | 0.88x | 0.88x | 0.85x | 0.95x | 0.92x | 0.95x |
| EV / Revenue | 2.96x | 1.06x | 2x | 2.05x | 1.9x | 1.98x | 1.93x | 1.91x |
| EV / EBITDA | 6.43x | 2.23x | 5.13x | 4.97x | 4.46x | 4.33x | 4.16x | 4.02x |
| EV / EBIT | 7.55x | 2.53x | 5.96x | 5.63x | 5.01x | 4.94x | 4.75x | 4.6x |
| EV / FCF | 29.5x | - | -18.8x | -45.5x | 17.4x | 384x | 29.1x | 10.6x |
| FCF Yield | 3.39% | - | -5.31% | -2.2% | 5.75% | 0.26% | 3.43% | 9.47% |
| Dividend per Share 2 | 0.0615 | - | 0.07 | 0.08 | 0.09 | 0.1105 | 0.1155 | 0.1246 |
| Rate of return | 1.95% | - | 3.55% | 3.9% | 4.33% | 4.85% | 5.07% | 5.46% |
| EPS 2 | 0.421 | 0.43 | 0.56 | 0.59 | 0.645 | 0.6685 | 0.7012 | 0.7174 |
| Distribution rate | 14.6% | - | 12.5% | 13.6% | 14% | 16.5% | 16.5% | 17.4% |
| Net sales 1 | 50,754 | 59,527 | 69,728 | 75,774 | 79,115 | 77,452 | 80,314 | 78,124 |
| EBITDA 1 | 23,396 | 28,205 | 27,113 | 31,247 | 33,720 | 35,453 | 37,248 | 37,197 |
| EBIT 1 | 19,928 | 24,925 | 23,363 | 27,592 | 30,012 | 31,059 | 32,611 | 32,467 |
| Net income 1 | 13,434 | 13,455 | 17,345 | 18,749 | 21,003 | 21,840 | 22,931 | 22,959 |
| Net Debt 1 | 50,089 | - | 77,780 | 88,622 | 82,652 | 79,584 | 81,053 | 75,500 |
| Reference price 2 | 3.150 | 2.000 | 1.970 | 2.050 | 2.080 | 2.280 | 2.280 | 2.280 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 3.44x | 1.99x | 4.35x | 4.8% | 1.17B | |
| 64.94x | - | - | - | 69.72B | |
| 12.56x | 4.4x | 11.29x | 3.83% | 39.78B | |
| 18.68x | 4.05x | 16.29x | 1.31% | 28.81B | |
| 14.58x | 3.16x | 15.14x | 2.4% | 26.9B | |
| 8.07x | 1.47x | 8.25x | 4.39% | 26.87B | |
| 5.7x | 0.76x | 1.57x | 8.68% | 27.72B | |
| 8.52x | 3.02x | 7.05x | -.--% | 20.19B | |
| 10.26x | 2.01x | 7.76x | 4.09% | 20.62B | |
| 13.34x | 6.46x | 16.98x | 1.63% | 19.11B | |
| Average | 16.01x | 3.04x | 9.85x | 3.46% | 28.09B | |
| Weighted average by Cap. | 24.83x | 3.15x | 10.53x | 3.48% |
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
