BDOUF (BDO Unibank) Intrinsic Value: Projected FCF: $6.36 (As of Sep. 20, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BDOUF BDO Unibank Inc BDOUF
77 GF Score
Price $2.12
GF Value $3.25
! 4 Warning Signs
View Full Analysis

What is BDO Unibank Intrinsic Value: Projected FCF?

BDO Unibank BDOUF 77 Intrinsic Value: Projected FCF is $6.36 as of Sep. 20, 2026. GuruFocus rates BDOUF with a GF Score™ of 77/100 and a GF Value™ of $3.25. The stock has 4 warning signs investors should review. Among 1,301 Banks companies, BDO Unibank ranks better than 76.02% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-20), BDO Unibank's Intrinsic Value: Projected FCF is $6.36. The stock price of BDO Unibank is $2.12. Therefore, BDO Unibank's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

The historical rank and industry rank for BDO Unibank's Intrinsic Value: Projected FCF or its related term are showing as below:

BDOUF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.31   Med: 0.52   Max: 1.34
Current: 0.33

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of BDO Unibank was 1.34. The lowest was 0.31. And the median was 0.52.

BDOUF's Price-to-Projected-FCF is ranked better than
76.02% of 1301 companies
in the Banks industry
Industry Median: 0.6 vs BDOUF: 0.33

BDO Unibank  (OTCPK:BDOUF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

BDO Unibank's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2.12/4.4672412481051
=0.47

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


BDO Unibank Intrinsic Value: Projected FCF Related Terms


BDO Unibank Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for BDO Unibank's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

BDO Unibank Intrinsic Value: Projected FCF Chart

BDO Unibank Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.59 3.97 4.32 4.70 4.80

BDO Unibank Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 4.52 4.49 4.61 4.55 4.51

BDO Unibank Intrinsic Value: Projected FCF Competitor Comparison

For the Banks - Regional subindustry, BDO Unibank's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


BDO Unibank Price-to-Projected-FCF vs Banks Industry

For the Banks industry and Financial Services sector, BDO Unibank's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where BDO Unibank's Price-to-Projected-FCF falls into.


BDOUF
77GF Score
BDO Unibank Inc BDOUF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

BDO Unibank Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get BDO Unibank's Free Cash Flow(6 year avg) = $1,428.41.

BDO Unibank's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(10.844211261935*1428.411976+10687.860518168*0.8)/5381.4621409922
=4.47

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $6.36 mean?
BDO Unibank (BDOUF) has a Intrinsic Value: Projected FCF of $6.36 as of Sep. 20, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on BDO Unibank and its competitors. According to the industry distribution chart, BDO Unibank ranks #312 out of 1301 companies in the Banks industry, placing it in the top 24%.
Is BDO Unibank's Intrinsic Value: Projected FCF too high?
BDO Unibank's current Intrinsic Value: Projected FCF is $6.36. The Banks industry median Intrinsic Value: Projected FCF is 0.60. BDO Unibank's value of $6.36 is 960% above this industry median. Based on the distribution chart, BDO Unibank ranks #312 out of 1301 companies in the Banks industry, which is in the top quartile — a strong position relative to peers. Overall, BDO Unibank has a GF Score™ of 77/100, reflecting its overall financial health beyond just this single metric.
How does BDO Unibank's Intrinsic Value: Projected FCF compare to competitors?
According to the Banks industry distribution chart, BDO Unibank ranks #312 out of 1301 companies for Intrinsic Value: Projected FCF. This places BDO Unibank in the top 24% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.60. BDO Unibank's value of $6.36 is 960% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Banks company?
The median Intrinsic Value: Projected FCF among Banks companies is 0.60, based on 1,301 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. BDO Unibank's current Intrinsic Value: Projected FCF of $6.36 is 960% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on BDO Unibank and its competitors. For the Banks industry, the median Intrinsic Value: Projected FCF is 0.60 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. BDO Unibank's current Intrinsic Value: Projected FCF is $6.36. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is BDO Unibank stock overvalued right now?
BDO Unibank (BDOUF) has a current Intrinsic Value: Projected FCF of $6.36. The stock's GF Value™ is $3.25, compared to a current price of $2.12 — trading 34.8% below its estimated fair value. The current Intrinsic Value: Projected FCF is $6.36 and 960% above the Banks industry median of 0.60. BDO Unibank's overall GF Score™ is 77/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For BDO Unibank (BDOUF), the current Intrinsic Value: Projected FCF is $6.36 as of Sep. 20, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is BDO Unibank (BDOUF) Overvalued in 2026?

Based on GuruFocus' analysis, BDO Unibank stock appears to be undervalued. The current stock price of $2.12 is trading 34.8% below its estimated GF Value™ of $3.25.

Key valuation signals for BDOUF:

  • Intrinsic Value: Projected FCF: $6.36
  • GF Value™: $3.25 vs. price of $2.12 (34.8% below fair value)
  • GF Score™: 77/100 with 4 warning signs
  • Industry Position: 960% above the Banks median (#312 of 1301)

No single metric tells the full story. See the BDOUF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


BDO Unibank Business Description

Other Exchanges BDOUY:USABDO:Philippines
Address 7899 Makati Avenue, BDO Corporate Center, Makati, PHL, 0726
BDO Unibank Inc is a full-service universal bank in the Philippines. The company's operating segment consists of Commercial banking, Investment banking, Private banking, Leasing and financing, Insurance, and Others. The company generates the majority of its revenue from the Commercial Banking segment, which handles the entire lending (corporate and consumer), trade financing and cash management services for corporate and retail customers. Geographically, the majority of its revenue is derived from the Philippines.
77GF Score

Get the complete analysis for BDOUF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$2.12
Price
$3.25
GF Value