GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Sta Lucia Land Inc (PHS:SLI) » Definitions » Intrinsic Value: Projected FCF

Sta Lucia Land (PHS:SLI) Intrinsic Value: Projected FCF : ₱3.79 (As of Jun. 22, 2025)


View and export this data going back to 1987. Start your Free Trial

What is Sta Lucia Land Intrinsic Value: Projected FCF?

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 (2025-06-22), Sta Lucia Land's Intrinsic Value: Projected FCF is ₱3.79. The stock price of Sta Lucia Land is ₱2.56. Therefore, Sta Lucia Land's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

PHS:SLI' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.44   Med: 1.58   Max: 72.5
Current: 0.68

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Sta Lucia Land was 72.50. The lowest was 0.44. And the median was 1.58.

PHS:SLI's Price-to-Projected-FCF is ranked worse than
51.72% of 1193 companies
in the Real Estate industry
Industry Median: 0.65 vs PHS:SLI: 0.68

Sta Lucia Land Intrinsic Value: Projected FCF Historical Data

The historical data trend for Sta Lucia Land'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.

* Premium members only.

Sta Lucia Land Intrinsic Value: Projected FCF Chart

Sta Lucia Land Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.46 0.14 0.92 2.52 3.78

Sta Lucia Land Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 2.68 2.98 3.34 3.78 3.79

Competitive Comparison of Sta Lucia Land's Intrinsic Value: Projected FCF

For the Real Estate - Development subindustry, Sta Lucia Land'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.


Sta Lucia Land's Price-to-Projected-FCF Distribution in the Real Estate Industry

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

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


;
;

Sta Lucia Land 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 Sta Lucia Land's Free Cash Flow(6 year avg) = ₱485.91.

Sta Lucia Land'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 (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(13.689378362526*485.9056+30995.92*0.8)/8296.450
=3.79

* 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.


Sta Lucia Land  (PHS:SLI) 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.

Sta Lucia Land's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2.56/3.7905949661446
=0.68

* 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.


Sta Lucia Land Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Sta Lucia Land's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Sta Lucia Land Business Description

Industry
Traded in Other Exchanges
N/A
Address
Marcos Highway Corner, Imelda Avenue, Penthouse, Building 3, Sta. Lucia East Grand Mall, Cainta, RIZ, PHL, 1900
Sta Lucia Land Inc is a real estate company. Its reportable segments include Leasing and Residential development. The Leasing segment consists of the investment properties, which include properties held to earn rentals and are not occupied by the company. Its Residential Development segment is engaged in the development and sale of subdivision lots and condominium projects across the Philippines. The company generates the maximum of its revenue from the Residential Development segment.