Berjaya Philippines (PHS:BCOR) Intrinsic Value: Projected FCF: ₱1.29 (As of Aug. 03, 2026) — 30% Below Median

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.

PHS:BCOR Berjaya Philippines Inc PHS:BCOR
57 GF Score
Price ₱9.71
GF Value ₱8.32
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Berjaya Philippines Intrinsic Value: Projected FCF?

Berjaya Philippines PHS:BCOR +1.04% 57 Intrinsic Value: Projected FCF is ₱1.29 as of Aug. 03, 2026, which is 100% below its 10-year median of 1.85. GuruFocus rates PHS:BCOR with a GF Score™ of 57/100 and a GF Value™ of ₱8.32 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 942 Vehicles & Parts companies, Berjaya Philippines ranks worse than 93.1% 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 (2026-08-03), Berjaya Philippines's Intrinsic Value: Projected FCF is ₱1.29. The stock price of Berjaya Philippines is ₱9.71. Therefore, Berjaya Philippines's Price-to-Intrinsic-Value-Projected-FCF of today is 7.5.

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

PHS:BCOR' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.36   Med: 1.85   Max: 42.86
Current: 7.53

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Berjaya Philippines was 42.86. The lowest was 0.36. And the median was 1.85.

PHS:BCOR's Price-to-Projected-FCF is ranked worse than
93.1% of 942 companies
in the Vehicles & Parts industry
Industry Median: 0.945 vs PHS:BCOR: 7.53

Berjaya Philippines  (PHS:BCOR) 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.

Berjaya Philippines's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=9.71/1.2910296180408
=7.52

* 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.


Berjaya Philippines Intrinsic Value: Projected FCF Related Terms


Berjaya Philippines Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Berjaya Philippines'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.

Berjaya Philippines Intrinsic Value: Projected FCF Chart

Berjaya Philippines Annual Data
Trend Apr16 Apr17 Apr18 Apr19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.30 3.20 3.23 2.85 1.53

Berjaya Philippines Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 1.01 1.53 1.14 0.21 1.29

PHS:BCOR vs CVNA, PAG, KMX: Intrinsic Value: Projected FCF Comparison

For the Auto & Truck Dealerships subindustry, Berjaya Philippines'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.


Berjaya Philippines Price-to-Projected-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Berjaya Philippines's Price-to-Projected-FCF distribution charts can be found below:

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


PHS:BCOR
57GF Score
Berjaya Philippines Inc PHS:BCOR
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Berjaya Philippines 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 Berjaya Philippines's Free Cash Flow(6 year avg) = ₱-407.13.

Berjaya Philippines'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 (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-407.13312+11850.966*0.8)/4341.281
=1.29

* 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 ₱1.29 mean?
Berjaya Philippines (PHS:BCOR) has a Intrinsic Value: Projected FCF of ₱1.29 as of Aug. 03, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Berjaya Philippines and its competitors. This is 30% below median its historical median of 1.85. Over the past decade, Berjaya Philippines' Intrinsic Value: Projected FCF has ranged from 0.36 to 42.86. According to the industry distribution chart, Berjaya Philippines ranks #877 out of 942 companies in the Vehicles & Parts industry, placing it in the top 93.1%.
Is Berjaya Philippines' Intrinsic Value: Projected FCF too high?
Berjaya Philippines' current Intrinsic Value: Projected FCF of ₱1.29 is 30% below median its 10-year median of 1.85. Over the past 10 years, this metric has ranged from a low of 0.36 to a high of 42.86. Based on the distribution chart, Berjaya Philippines ranks #877 out of 942 companies in the Vehicles & Parts industry, which is in the bottom quartile relative to peers. Overall, Berjaya Philippines has a GF Score™ of 57/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Berjaya Philippines' Intrinsic Value: Projected FCF compare to CVNA and PAG?
According to the Vehicles & Parts industry distribution chart, Berjaya Philippines ranks #877 out of 942 companies for Intrinsic Value: Projected FCF. This places Berjaya Philippines in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.95. Historically, Berjaya Philippines' own Intrinsic Value: Projected FCF has ranged from 0.36 to 42.86 over the past decade. 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 Vehicles & Parts company?
The median Intrinsic Value: Projected FCF among Vehicles & Parts companies is 0.95, based on 942 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. 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 Berjaya Philippines and its competitors. For the Vehicles & Parts industry, the median Intrinsic Value: Projected FCF is 0.95 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Berjaya Philippines's current Intrinsic Value: Projected FCF is ₱1.29, which is 30% below median its own 10-year median of 1.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Berjaya Philippines stock overvalued right now?
Based on GuruFocus' analysis, Berjaya Philippines (PHS:BCOR) is currently considered Modestly Overvalued. The stock's GF Value™ is ₱8.32, compared to a current price of ₱9.71 — trading 16.7% above its estimated fair value. The current Intrinsic Value: Projected FCF is ₱1.29, which is 30% below median its 10-year median of 1.85. Berjaya Philippines' overall GF Score™ is 57/100 with 6 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 Berjaya Philippines (PHS:BCOR), the current Intrinsic Value: Projected FCF is ₱1.29 as of Aug. 03, 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 Berjaya Philippines (PHS:BCOR) Overvalued in 2026?

Based on GuruFocus' analysis, Berjaya Philippines stock appears to be overvalued. The current stock price of ₱9.71 is trading 16.7% above its estimated GF Value™ of ₱8.32. GuruFocus considers Berjaya Philippines to be Modestly Overvalued.

Key valuation signals for PHS:BCOR:

  • Intrinsic Value: Projected FCF: ₱1.29 (30% below median its 10-year median of 1.85)
  • GF Value™: ₱8.32 vs. price of ₱9.71 (16.7% above fair value)
  • GF Score™: 57/100 with 6 warning signs

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


Berjaya Philippines Business Description

Address 6784 Ayala Avenue, Corner Herrera Street, 9th Floor, Rufino Pacific Tower, Makati, RIZ, PHL, 1200
Berjaya Philippines Inc is an investment holding company. The company's operating segment includes Services; Investments and Motor Vehicle Dealership. It generates maximum revenue from the Motor Vehicle Dealership segment. The Motor Vehicle Dealership segment mainly pertains to the luxury motor vehicle retailers and the provision of aftersales services of H.R. Owen. Geographically, It operates in London, England and the Philippines.
57GF Score

Get the complete analysis for PHS:BCOR

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

₱9.71
Price
₱8.32
GF Value