China Banking (PHS:CBC) Intrinsic Value: Projected FCF: ₱329.06 (As of Aug. 12, 2026) — 156595% Above 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:CBC China Banking Corp PHS:CBC
60 GF Score
Price ₱53.55
GF Value ₱59.35
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is China Banking Intrinsic Value: Projected FCF?

China Banking PHS:CBC -0.74% 60 Intrinsic Value: Projected FCF is ₱329.06 as of Aug. 12, 2026, which is 100% below its 10-year median of 0.21. GuruFocus rates PHS:CBC with a GF Score™ of 60/100 and a GF Value™ of ₱59.35 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,286 Banks companies, China Banking ranks better than 90.36% 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 (2026-08-12), China Banking's Intrinsic Value: Projected FCF is ₱329.06. The stock price of China Banking is ₱53.55. Therefore, China Banking's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

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

PHS:CBC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.09   Med: 0.21   Max: 0.53
Current: 0.16

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of China Banking was 0.53. The lowest was 0.09. And the median was 0.21.

PHS:CBC's Price-to-Projected-FCF is ranked better than
90.36% of 1286 companies
in the Banks industry
Industry Median: 0.59 vs PHS:CBC: 0.16

China Banking  (PHS:CBC) 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.

China Banking's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=53.55/329.05982254483
=0.16

* 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.


China Banking Intrinsic Value: Projected FCF Related Terms


China Banking Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for China Banking'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.

China Banking Intrinsic Value: Projected FCF Chart

China Banking 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 173.28 309.36 349.40 306.09 291.66

China Banking 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 288.04 289.12 302.13 291.66 329.06

China Banking Intrinsic Value: Projected FCF Competitor Comparison

For the Banks - Regional subindustry, China Banking'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.


China Banking Price-to-Projected-FCF vs Banks Industry

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

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


PHS:CBC
60GF Score
China Banking Corp PHS:CBC
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

China Banking 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 China Banking's Free Cash Flow(6 year avg) = ₱51,310.29.

China Banking'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)
=(14.26395753773*51310.28704+192156.368*0.8)/2691.343
=329.06

* 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 ₱329.06 mean?
China Banking (PHS:CBC) has a Intrinsic Value: Projected FCF of ₱329.06 as of Aug. 12, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on China Banking and its competitors. This is 156595% above median its historical median of 0.21. Over the past decade, China Banking's Intrinsic Value: Projected FCF has ranged from 0.09 to 0.53. According to the industry distribution chart, China Banking ranks #124 out of 1286 companies in the Banks industry, placing it in the top 9.6%.
Is China Banking's Intrinsic Value: Projected FCF too high?
China Banking's current Intrinsic Value: Projected FCF of ₱329.06 is 156595% above median its 10-year median of 0.21. Over the past 10 years, this metric has ranged from a low of 0.09 to a high of 0.53. Based on the distribution chart, China Banking ranks #124 out of 1286 companies in the Banks industry, which is in the top quartile — a strong position relative to peers. Overall, China Banking has a GF Score™ of 60/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does China Banking's Intrinsic Value: Projected FCF compare to competitors?
According to the Banks industry distribution chart, China Banking ranks #124 out of 1286 companies for Intrinsic Value: Projected FCF. This places China Banking in the top 10% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.59. Historically, China Banking's own Intrinsic Value: Projected FCF has ranged from 0.09 to 0.53 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 Banks company?
The median Intrinsic Value: Projected FCF among Banks companies is 0.59, based on 1,286 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 China Banking and its competitors. For the Banks industry, the median Intrinsic Value: Projected FCF is 0.59 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. China Banking's current Intrinsic Value: Projected FCF is ₱329.06, which is 156595% above median its own 10-year median of 0.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is China Banking stock overvalued right now?
Based on GuruFocus' analysis, China Banking (PHS:CBC) is currently considered Modestly Undervalued. The stock's GF Value™ is ₱59.35, compared to a current price of ₱53.55 — trading 9.8% below its estimated fair value. The current Intrinsic Value: Projected FCF is ₱329.06, which is 156595% above median its 10-year median of 0.21. China Banking's overall GF Score™ is 60/100 with 3 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 China Banking (PHS:CBC), the current Intrinsic Value: Projected FCF is ₱329.06 as of Aug. 12, 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 China Banking (PHS:CBC) Overvalued in 2026?

Based on GuruFocus' analysis, China Banking stock appears to be undervalued. The current stock price of ₱53.55 is trading 9.8% below its estimated GF Value™ of ₱59.35. GuruFocus considers China Banking to be Modestly Undervalued.

Key valuation signals for PHS:CBC:

  • Intrinsic Value: Projected FCF: ₱329.06 (156595% above median its 10-year median of 0.21)
  • GF Value™: ₱59.35 vs. price of ₱53.55 (9.8% below fair value)
  • GF Score™: 60/100 with 3 warning signs

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


China Banking Business Description

Address 8745 Paseo de Roxas Corner Villar Street, P.O. 2182, 11th Floor, China Bank Building, Makati City, PHL, 1226
China Banking Corp is a commercial bank engaged in corporate and SME lending, retail loans including mortgage and auto loans, treasury and foreign exchange trading, trust and investment management, wealth management, cash management, and insurance products. The group's five business segments, namely, Institutional Banking, Consumer Banking, Retail Banking Business, Financial Markets, and Others, which include credit management, thrift banking business, operations and financial control, and other support services. The majority of the company's revenue comes from the Retail Banking Business.
60GF Score

Get the complete analysis for PHS:CBC

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

₱53.55
Price
₱59.35
GF Value