Panasonic Manufacturing Philippines (PHS:PMPC) Intrinsic Value: Projected FCF: ₱16.84 (As of Jul. 31, 2026) — 3642% 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:PMPC Panasonic Manufacturing Philippines Corp PHS:PMPC
79 GF Score
Price ₱7.62
GF Value ₱5.99
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is Panasonic Manufacturing Philippines Intrinsic Value: Projected FCF?

Panasonic Manufacturing Philippines PHS:PMPC +1.60% 79 Intrinsic Value: Projected FCF is ₱16.84 as of Jul. 31, 2026, which is 100% below its 10-year median of 0.45. GuruFocus rates PHS:PMPC with a GF Score™ of 79/100 and a GF Value™ of ₱5.99 (Modestly Overvalued). The stock has 2 warning signs investors should review. Among 1,704 Hardware companies, Panasonic Manufacturing Philippines ranks better than 89.44% 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 (2026-07-31), Panasonic Manufacturing Philippines's Intrinsic Value: Projected FCF is ₱16.84. The stock price of Panasonic Manufacturing Philippines is ₱7.62. Therefore, Panasonic Manufacturing Philippines's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

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

PHS:PMPC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.33   Med: 0.45   Max: 0.56
Current: 0.45

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Panasonic Manufacturing Philippines was 0.56. The lowest was 0.33. And the median was 0.45.

PHS:PMPC's Price-to-Projected-FCF is ranked better than
89.44% of 1704 companies
in the Hardware industry
Industry Median: 1.54 vs PHS:PMPC: 0.45

Panasonic Manufacturing Philippines  (PHS:PMPC) 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.

Panasonic Manufacturing 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
=7.62/16.837175202438
=0.45

* 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.


Panasonic Manufacturing Philippines Intrinsic Value: Projected FCF Related Terms


Panasonic Manufacturing Philippines Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Panasonic Manufacturing 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.

Panasonic Manufacturing Philippines Intrinsic Value: Projected FCF Chart

Panasonic Manufacturing Philippines Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 13.22 10.35 12.42 15.01 16.84

Panasonic Manufacturing 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 15.01 20.67 21.80 16.60 16.84

PHS:PMPC vs AAPL: Intrinsic Value: Projected FCF Comparison

For the Consumer Electronics subindustry, Panasonic Manufacturing 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.


Panasonic Manufacturing Philippines Price-to-Projected-FCF vs Hardware Industry

For the Hardware industry and Technology sector, Panasonic Manufacturing Philippines's Price-to-Projected-FCF distribution charts can be found below:

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


PHS:PMPC
79GF Score
Panasonic Manufacturing Philippines Corp PHS:PMPC
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Panasonic Manufacturing 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 Panasonic Manufacturing Philippines's Free Cash Flow(6 year avg) = ₱231.73.

Panasonic Manufacturing 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)
=(11.773635598597*231.73296+5486.297*0.8)/422.718
=16.84

* 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 ₱16.84 mean?
Panasonic Manufacturing Philippines (PHS:PMPC) has a Intrinsic Value: Projected FCF of ₱16.84 as of Jul. 31, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Panasonic Manufacturing Philippines and its competitors. This is 3642% above median its historical median of 0.45. Over the past decade, Panasonic Manufacturing Philippines' Intrinsic Value: Projected FCF has ranged from 0.33 to 0.56. According to the industry distribution chart, Panasonic Manufacturing Philippines ranks #180 out of 1704 companies in the Hardware industry, placing it in the top 10.6%.
Is Panasonic Manufacturing Philippines' Intrinsic Value: Projected FCF too high?
Panasonic Manufacturing Philippines' current Intrinsic Value: Projected FCF of ₱16.84 is 3642% above median its 10-year median of 0.45. Over the past 10 years, this metric has ranged from a low of 0.33 to a high of 0.56. Based on the distribution chart, Panasonic Manufacturing Philippines ranks #180 out of 1704 companies in the Hardware industry, which is in the top quartile — a strong position relative to peers. Overall, Panasonic Manufacturing Philippines has a GF Score™ of 79/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Panasonic Manufacturing Philippines' Intrinsic Value: Projected FCF compare to AAPL?
According to the Hardware industry distribution chart, Panasonic Manufacturing Philippines ranks #180 out of 1704 companies for Intrinsic Value: Projected FCF. This places Panasonic Manufacturing Philippines in the top 11% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.54. Historically, Panasonic Manufacturing Philippines' own Intrinsic Value: Projected FCF has ranged from 0.33 to 0.56 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 Hardware company?
The median Intrinsic Value: Projected FCF among Hardware companies is 1.54, based on 1,704 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 Panasonic Manufacturing Philippines and its competitors. For the Hardware industry, the median Intrinsic Value: Projected FCF is 1.54 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Panasonic Manufacturing Philippines's current Intrinsic Value: Projected FCF is ₱16.84, which is 3642% above median its own 10-year median of 0.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Panasonic Manufacturing Philippines stock overvalued right now?
Based on GuruFocus' analysis, Panasonic Manufacturing Philippines (PHS:PMPC) is currently considered Modestly Overvalued. The stock's GF Value™ is ₱5.99, compared to a current price of ₱7.62 — trading 27.2% above its estimated fair value. The current Intrinsic Value: Projected FCF is ₱16.84, which is 3642% above median its 10-year median of 0.45. Panasonic Manufacturing Philippines' overall GF Score™ is 79/100 with 2 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 Panasonic Manufacturing Philippines (PHS:PMPC), the current Intrinsic Value: Projected FCF is ₱16.84 as of Jul. 31, 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 Panasonic Manufacturing Philippines (PHS:PMPC) Overvalued in 2026?

Based on GuruFocus' analysis, Panasonic Manufacturing Philippines stock appears to be overvalued. The current stock price of ₱7.62 is trading 27.2% above its estimated GF Value™ of ₱5.99. GuruFocus considers Panasonic Manufacturing Philippines to be Modestly Overvalued.

Key valuation signals for PHS:PMPC:

  • Intrinsic Value: Projected FCF: ₱16.84 (3642% above median its 10-year median of 0.45)
  • GF Value™: ₱5.99 vs. price of ₱7.62 (27.2% above fair value)
  • GF Score™: 79/100 with 2 warning signs

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


Panasonic Manufacturing Philippines Business Description

Address Ortigas Avenue Extension, Barrio Mapandan, Barangay San Isidro, Rizal, Taytay, RIZ, PHL, 1920
Panasonic Manufacturing Philippines Corp is a manufacturer, importer, and distributor of electronic, electrical, mechanical, and electro-mechanical appliances, and other types of machinery, parts, components, and batteries. The business of the company operates in segments that include Consumer, which sells products for the media and entertainment industry; System Solutions Group, which sells security systems and projectors; Electric Works (EW) includes lamps, ventilation fans, Panasonic Nanoe Generator (PNG), and other lighting accessories and others, which sells supermarket refrigeration products. It sells all its products under the brand name Panasonic. Its geographical segments are the Philippines, Hong Kong, and Taiwan.
79GF Score

Get the complete analysis for PHS:PMPC

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

₱7.62
Price
₱5.99
GF Value