investorscraft@gmail.com

Intrinsic ValuePLDT Inc. (PHI)

Previous Close$22.56
Intrinsic Value
Upside potential
Previous Close
$22.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PLDT Inc. is a leading telecommunications and digital services provider in the Philippines, operating in a highly competitive and regulated industry. The company generates revenue primarily through fixed-line, wireless, and broadband services, supplemented by digital solutions such as fintech, cloud computing, and enterprise IT services. PLDT holds a dominant market position, supported by extensive infrastructure, including the country’s largest fiber-optic network and a robust wireless footprint, which ensures broad customer reach and service reliability. The telecom sector in the Philippines is characterized by high demand for connectivity, driven by increasing digital adoption and mobile penetration. PLDT competes with Globe Telecom and emerging players, leveraging its scale, brand equity, and technological investments to maintain leadership. Its diversified revenue streams and strategic focus on digital transformation position it to capitalize on evolving consumer and enterprise needs, reinforcing its long-term market resilience.

Revenue Profitability And Efficiency

PLDT reported revenue of PHP 216.8 billion for FY 2024, with net income reaching PHP 32.3 billion, reflecting a net margin of approximately 14.9%. Diluted EPS stood at PHP 149.26, demonstrating solid profitability. Operating cash flow was PHP 81.7 billion, though capital expenditures of PHP 65.7 billion indicate significant ongoing investments in network expansion and digital infrastructure, which may pressure short-term cash flow but support long-term growth.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate substantial operating cash flow relative to net income, highlighting efficient operations. However, high capital expenditures, at roughly 80% of operating cash flow, suggest aggressive reinvestment. This strategy aims to enhance service quality and expand market share, though it may limit near-term free cash flow generation and shareholder returns.

Balance Sheet And Financial Health

PLDT’s balance sheet shows PHP 10.0 billion in cash and equivalents against total debt of PHP 335.6 billion, indicating a leveraged position. The debt load reflects historical infrastructure investments, necessitating careful liquidity management. While the high leverage could constrain financial flexibility, the company’s stable cash flows and market position provide a foundation for debt servicing and continued operational stability.

Growth Trends And Dividend Policy

Growth is driven by rising demand for broadband and digital services, with PLDT well-positioned to benefit from sector tailwinds. The company paid a dividend of PHP 1.6931 per share, signaling a commitment to shareholder returns. However, dividend sustainability depends on balancing reinvestment needs with profitability, particularly given the high capex requirements in the telecom sector.

Valuation And Market Expectations

PLDT’s valuation reflects its market leadership and growth potential, though high capital intensity and debt levels may temper investor enthusiasm. Market expectations likely hinge on the company’s ability to monetize its infrastructure investments while maintaining profitability amid competitive and regulatory pressures. The stock’s performance will depend on execution in expanding high-margin digital services and improving capital efficiency.

Strategic Advantages And Outlook

PLDT’s strategic advantages include its extensive network infrastructure, strong brand, and diversified service portfolio. The outlook remains positive, supported by digital adoption trends, but challenges include regulatory scrutiny, competition, and debt management. Success will depend on executing its digital transformation strategy while optimizing capital allocation to sustain growth and shareholder value.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount