|
Real-time Estimate
Cboe BZX
21:11:55 05/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 18.10 USD | +3.10% |
|
+5.96% | -16.61% |
| 09-16 | Asian Equities Traded in the US as American Depositary Receipts Edge Up in Wednesday Trading | MT |
| 09-15 | Asian Equities Traded in the US as American Depositary Receipts Fall in Tuesday Trading | MT |
Company Valuation: PLDT Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 391,493 | 284,545 | 276,335 | 279,792 | 272,230 | 237,661 | - | - |
| Change | - | -27.32% | -2.89% | 1.25% | -2.7% | -12.7% | - | - |
| Enterprise Value (EV) 1 | 639,381 | 507,935 | 514,956 | 551,367 | 556,923 | 526,507 | 507,120 | 493,476 |
| Change | - | -20.56% | 1.38% | 7.07% | 1.01% | -5.46% | -3.68% | -2.69% |
| P/E | 14.9x | 27.3x | 10.4x | 8.68x | 9.09x | 7.59x | 7.26x | 6.97x |
| PBR | 3.18x | 2.62x | 2.63x | 2.42x | 2.15x | 1.73x | 1.57x | 1.5x |
| PEG | - | -0.5x | 0x | 0.4x | -1.28x | 1.66x | 1.62x | 1.63x |
| Capitalization / Revenue | 2.03x | 1.39x | 1.31x | 1.29x | 1.25x | 1.06x | 1.04x | 1.02x |
| EV / Revenue | 3.31x | 2.47x | 2.44x | 2.54x | 2.55x | 2.36x | 2.22x | 2.11x |
| EV / EBITDA | 6.65x | 5.06x | 4.94x | 5.08x | 5.01x | 4.69x | 4.38x | 4.21x |
| EV / EBIT | 14.5x | -92.3x | 9.81x | 10.9x | 11.1x | 9.7x | 8.92x | 8.42x |
| EV / FCF | -52.6x | -28.9x | 54.2x | 34.3x | 22.2x | 7.7x | 8.85x | 8.4x |
| FCF Yield | -1.9% | -3.47% | 1.84% | 2.91% | 4.51% | 13% | 11.3% | 11.9% |
| Dividend per Share 2 | 84 | 134 | 95 | 97 | 94 | 93.29 | 98.55 | 105 |
| Rate of return | 4.64% | 10.2% | 7.43% | 7.49% | 7.46% | 8.48% | 8.96% | 9.54% |
| EPS 2 | 121.8 | 48.26 | 122.9 | 149.3 | 138.6 | 144.9 | 151.5 | 157.9 |
| Distribution rate | 69% | 278% | 77.3% | 65% | 67.8% | 64.4% | 65.1% | 66.5% |
| Net sales 1 | 193,257 | 205,245 | 210,953 | 216,833 | 218,388 | 223,490 | 228,508 | 233,572 |
| EBITDA 1 | 96,169 | 100,478 | 104,297 | 108,515 | 111,231 | 112,209 | 115,810 | 117,198 |
| EBIT 1 | 44,000 | -5,501 | 52,483 | 50,487 | 50,348 | 54,277 | 56,828 | 58,600 |
| Net income 1 | 26,367 | 10,485 | 26,614 | 32,307 | 30,011 | 32,465 | 33,450 | 34,605 |
| Net Debt 1 | 247,888 | 223,390 | 238,621 | 271,575 | 284,693 | 288,846 | 269,459 | 255,814 |
| Reference price 2 | 1,812.00 | 1,317.00 | 1,279.00 | 1,295.00 | 1,260.00 | 1,100.00 | 1,100.00 | 1,100.00 |
| Nbr of stocks (in thousands) | 216,056 | 216,056 | 216,056 | 216,056 | 216,056 | 216,056 | - | - |
| Announcement Date | 3/3/22 A | 3/23/23 A | 3/7/24 A | 2/27/25 A | 2/26/26 A | - | - | - |
1PHP in Million2PHP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11x | 1.3x | 4.13x | 7.03% | 222B | |
| 10.15x | 2.47x | 6.53x | 6.14% | 191B | |
| 12.78x | 2.14x | 5.49x | 4.24% | 143B | |
| 13.3x | 1.84x | 8.01x | 3.15% | 87.71B | |
| 11.68x | 0.9x | 3.36x | 6.54% | 80.58B | |
| 11.49x | 1.77x | 4.48x | 2.85% | 63.93B | |
| 14.84x | 2.65x | 8.25x | 5.16% | 56.92B | |
| 22.87x | 5.28x | 19.27x | 4.78% | 54.26B | |
| 14.49x | 2.69x | 6.01x | 4.48% | 50.15B | |
| Average | 13.62x | 2.34x | 7.28x | 4.93% | 105.5B | |
| Weighted average by Cap. | 12.50x | 2.09x | 6.35x | 5.37% |
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
- TEL Stock
- PHI Stock
- Valuation PLDT Inc.
Select your edition
All financial news and data tailored to specific country editions
