Villar Land Holdings (PHS:VLC) Intrinsic Value: Projected FCF: ₱15.49 (As of Aug. 08, 2026) — 90% 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:VLC Villar Land Holdings Corp PHS:VLC
13 GF Score
Price ₱448.00
GF Value ₱604.53
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Villar Land Holdings Intrinsic Value: Projected FCF?

Villar Land Holdings PHS:VLC 13 Intrinsic Value: Projected FCF is ₱15.49 as of Aug. 08, 2026, which is 100% below its 10-year median of 155.68. GuruFocus rates PHS:VLC with a GF Score™ of 13/100 and a GF Value™ of ₱604.53 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 1,273 Real Estate companies, Villar Land Holdings ranks worse than 98.59% 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 (2026-08-08), Villar Land Holdings's Intrinsic Value: Projected FCF is ₱15.49. The stock price of Villar Land Holdings is ₱448.00. Therefore, Villar Land Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 28.9.

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

PHS:VLC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 28.92   Med: 155.68   Max: 6227.27
Current: 28.92

During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Villar Land Holdings was 6227.27. The lowest was 28.92. And the median was 155.68.

PHS:VLC's Price-to-Projected-FCF is ranked worse than
98.59% of 1273 companies
in the Real Estate industry
Industry Median: 0.62 vs PHS:VLC: 28.92

Villar Land Holdings  (PHS:VLC) 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.

Villar Land Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=448.00/15.486398071691
=28.93

* 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.


Villar Land Holdings Intrinsic Value: Projected FCF Related Terms


Villar Land Holdings Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Villar Land Holdings'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.

Villar Land Holdings Intrinsic Value: Projected FCF Chart

Villar Land Holdings 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 0.79 0.21 4.35 8.21 11.77

Villar Land Holdings Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25
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 13.05 11.77 14.11 14.18 15.49

Villar Land Holdings Intrinsic Value: Projected FCF Competitor Comparison

For the Real Estate - Development subindustry, Villar Land Holdings'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.


Villar Land Holdings Price-to-Projected-FCF vs Real Estate Industry

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

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


PHS:VLC
13GF Score
Villar Land Holdings Corp PHS:VLC
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Villar Land Holdings 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 Villar Land Holdings's Free Cash Flow(6 year avg) = ₱-167.74.

Villar Land Holdings'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 (Sep25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-167.74496+14372.639*0.8)/639.343
=15.49

* 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 ₱15.49 mean?
Villar Land Holdings (PHS:VLC) has a Intrinsic Value: Projected FCF of ₱15.49 as of Aug. 08, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Villar Land Holdings and its competitors. This is 90% below median its historical median of 155.68. Over the past decade, Villar Land Holdings' Intrinsic Value: Projected FCF has ranged from 28.92 to 6,227.27. According to the industry distribution chart, Villar Land Holdings ranks #1255 out of 1273 companies in the Real Estate industry, placing it in the top 98.6%.
Is Villar Land Holdings' Intrinsic Value: Projected FCF too high?
Villar Land Holdings' current Intrinsic Value: Projected FCF of ₱15.49 is 90% below median its 10-year median of 155.68. Over the past 10 years, this metric has ranged from a low of 28.92 to a high of 6,227.27. Based on the distribution chart, Villar Land Holdings ranks #1255 out of 1273 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, Villar Land Holdings has a GF Score™ of 13/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Villar Land Holdings' Intrinsic Value: Projected FCF compare to competitors?
According to the Real Estate industry distribution chart, Villar Land Holdings ranks #1255 out of 1273 companies for Intrinsic Value: Projected FCF. This places Villar Land Holdings in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.62. Historically, Villar Land Holdings' own Intrinsic Value: Projected FCF has ranged from 28.92 to 6,227.27 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 Villar Land Holdings 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. Villar Land Holdings's current Intrinsic Value: Projected FCF is ₱15.49, which is 90% below median its own 10-year median of 155.68. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Villar Land Holdings stock overvalued right now?
Based on GuruFocus' analysis, Villar Land Holdings (PHS:VLC) is currently considered Modestly Undervalued. The stock's GF Value™ is ₱604.53, compared to a current price of ₱448.00 — trading 25.9% below its estimated fair value. The current Intrinsic Value: Projected FCF is ₱15.49, which is 90% below median its 10-year median of 155.68. Villar Land Holdings' overall GF Score™ is 13/100 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 Villar Land Holdings (PHS:VLC), the current Intrinsic Value: Projected FCF is ₱15.49 as of Aug. 08, 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 Villar Land Holdings (PHS:VLC) Overvalued in 2026?

Based on GuruFocus' analysis, Villar Land Holdings stock appears to be undervalued. The current stock price of ₱448.00 is trading 25.9% below its estimated GF Value™ of ₱604.53. GuruFocus considers Villar Land Holdings to be Modestly Undervalued.

Key valuation signals for PHS:VLC:

  • Intrinsic Value: Projected FCF: ₱15.49 (90% below median its 10-year median of 155.68)
  • GF Value™: ₱604.53 vs. price of ₱448.00 (25.9% below fair value)
  • GF Score™: 13/100 with 2 warning signs

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


Villar Land Holdings Business Description

Address San Ezekiel, C5 Extension, 2nd Floor, Golden Haven Building, Villar SIPAG Complex, Barangay Pulanglupa Uno, Las Pinas, PHL, 1746
Villar Land Holdings Corp, formerly Golden MV Holdings Inc is a Philippines-based developer of memorial parks in the country in terms of the number of projects, overall sales, and land development. The company develops, constructs, and operates columbarium and memorial chapel facilities, and is also engaged in the construction and development of residential projects in various places all over the Philippines. The company has two operating segments; the Residential segment pertains to the housing market segment of the group. It caters to the development and sale of residential houses and lots, subdivision lots, and condominium units, and The Deathcare segment pertains to the sale of memorial lots, interment income, and income from chapel services.
13GF Score

Get the complete analysis for PHS:VLC

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

₱448.00
Price
₱604.53
GF Value