DoubleDragon (PHS:DD) Intrinsic Value: Projected FCF: ₱-24.32 (As of Aug. 21, 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.

PHS:DD DoubleDragon Corp PHS:DD
54 GF Score
Price ₱12.18
GF Value ₱27.78
Valuation Possible Value Trap
! 8 Warning Signs
View Full Analysis

What is DoubleDragon Intrinsic Value: Projected FCF?

DoubleDragon PHS:DD +0.66% 54 Intrinsic Value: Projected FCF is ₱-24.32 as of Aug. 21, 2026. GuruFocus rates PHS:DD with a GF Score™ of 54/100 and a GF Value™ of ₱27.78 (Possible Value Trap). The stock has 8 warning signs investors should review. Among 1,273 Real Estate companies, DoubleDragon ranks worse than 78554.52% 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 (2026-08-21), DoubleDragon's Intrinsic Value: Projected FCF is ₱-24.32. The stock price of DoubleDragon is ₱12.18. Therefore, DoubleDragon's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of DoubleDragon was 19.69. The lowest was 0.98. And the median was 2.43.

PHS:DD's Price-to-Projected-FCF is not ranked *
in the Real Estate industry.
Industry Median: 0.62
* Ranked among companies with meaningful Price-to-Projected-FCF only.

DoubleDragon  (PHS:DD) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=12.18/-24.322992736501
=

* 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.


DoubleDragon Intrinsic Value: Projected FCF Related Terms


DoubleDragon Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for DoubleDragon'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.

DoubleDragon Intrinsic Value: Projected FCF Chart

DoubleDragon 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 6.78 -0.44 6.11 5.30 -11.15

DoubleDragon 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 2.64 1.30 -2.38 -11.15 -24.32

PHS:DD vs CBRE, BEKE, JLL: Intrinsic Value: Projected FCF Comparison

For the Real Estate Services subindustry, DoubleDragon'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.


DoubleDragon Price-to-Projected-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, DoubleDragon's Price-to-Projected-FCF distribution charts can be found below:

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


PHS:DD
54GF Score
DoubleDragon Corp PHS:DD
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

DoubleDragon 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 DoubleDragon's Free Cash Flow(6 year avg) = ₱-6,729.21.

DoubleDragon'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)
=(14.862653310476*-6729.20672+53719.679*0.8)/2345.029
=-24.32

* 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 ₱-24.32 mean?
DoubleDragon (PHS:DD) has a Intrinsic Value: Projected FCF of ₱-24.32 as of Aug. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on DoubleDragon and its competitors. Over the past decade, DoubleDragon's Intrinsic Value: Projected FCF has ranged from 0.98 to 19.69. According to the industry distribution chart, DoubleDragon ranks #999999 out of 1273 companies in the Real Estate industry.
Is DoubleDragon's Intrinsic Value: Projected FCF too high?
DoubleDragon's current Intrinsic Value: Projected FCF is ₱-24.32. Over the past 10 years, this metric has ranged from a low of 0.98 to a high of 19.69. Based on the distribution chart, DoubleDragon ranks #999999 out of 1273 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, DoubleDragon has a GF Score™ of 54/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does DoubleDragon's Intrinsic Value: Projected FCF compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, DoubleDragon ranks #999999 out of 1273 companies for Intrinsic Value: Projected FCF. This places DoubleDragon in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.62. Historically, DoubleDragon's own Intrinsic Value: Projected FCF has ranged from 0.98 to 19.69 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 Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.62, based on 1,273 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 DoubleDragon and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.62 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. DoubleDragon's current Intrinsic Value: Projected FCF is ₱-24.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is DoubleDragon stock overvalued right now?
Based on GuruFocus' analysis, DoubleDragon (PHS:DD) is currently considered Possible Value Trap. The stock's GF Value™ is ₱27.78, compared to a current price of ₱12.18 — trading 56.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is ₱-24.32. DoubleDragon's overall GF Score™ is 54/100 with 8 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 DoubleDragon (PHS:DD), the current Intrinsic Value: Projected FCF is ₱-24.32 as of Aug. 21, 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 DoubleDragon (PHS:DD) Overvalued in 2026?

Based on GuruFocus' analysis, DoubleDragon stock appears to be undervalued. The current stock price of ₱12.18 is trading 56.2% below its estimated GF Value™ of ₱27.78. GuruFocus considers DoubleDragon to be Possible Value Trap.

Key valuation signals for PHS:DD:

  • Intrinsic Value: Projected FCF: ₱-24.32
  • GF Value™: ₱27.78 vs. price of ₱12.18 (56.2% below fair value)
  • GF Score™: 54/100 with 8 warning signs

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


DoubleDragon Business Description

Other Exchanges DDPR.PFD:Philippines
Address Macapagal Avenue and EDSA Extension Boulevard, 10th floor, Tower 1, DoubleDragon Plaza, DD Meridian Park Bay Area corner, Barangay 76 Zone 10 San Rafael, Pasay, PHL, 1302
DoubleDragon Corp is engaged in the ownership and operation of a portfolio of leasable properties in four business segments: retail leasing, office leasing, hospitality and industrial leasing. It is engaged in the business of real estate development including but not limited to residential and condominium projects, to acquire by purchase or lease land and interest in land, to own, hold, impose, promote, develop, subdivide and manage any land owned, held or occupied by the Parent Company, to construct, manage or administer buildings such as condominiums, apartments, hotels, restaurants, stores or other structures and to mortgage, sell, lease or otherwise dispose of land, interests in land and buildings or other structures at any time.
54GF Score

Get the complete analysis for PHS:DD

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

₱12.18
Price
₱27.78
GF Value