Monday, July 27, 2026

TEL Stock Study, Post 5: TEL Risk Management — Ang SDA Ladder ang Mapa, VaR ang Bilis ng Pagbagsak

HomeBoard Lot WarriorMicro HarvestingMicro Harvesting 2.0 › MH Application Series › TEL Stock Study › TEL Risk Management

TEL Stock Study Post 5 banner showing historical VaR, Expected Shortfall, drawdown risk, and TEL SDA Refill Ladder price levels.
TEL risk management through historical drawdowns, one-day Value-at-Risk, Expected Shortfall, and the price position of risk events within the SDA Refill Ladder.

👉 Explore the full Micro Harvesting 2.0 framework
👉 Start Here | CSSC Learning Series | MH Application Series | MH Operator Journal

TEL may serve as a Low Volatility Dividend Harvester, but its historical price record shows that one bad trading day can move the stock across several SDA refill zones.

Using 261 closing-price observations, we examine TEL’s Value-at-Risk, Expected Shortfall, major drawdowns, and where each projected risk price lands within the SDA Refill Ladder.

Originally published: July 27, 2026 · Last updated: July 28, 2026

Links to related posts


Nilalaman

Ang Punto ng Risk Management

Ang TEL ay kabilang sa Low Volatility Dividend Harvester group ng Micro Harvesting.

Pero ang “Low Volatility” ay portfolio classification lamang. Hindi ito pangakong hindi makakaranas ang stock ng malaking decline.

TEL may usually move more slowly than speculative stocks, but the historical data still show:

  • sharp one-day losses;
  • multiweek drawdowns;
  • extended periods below acquisition cost;
  • failed or incomplete recoveries;
  • and substantial movements between market optimism and pessimism.

That is why TEL risk management cannot end with:

May dividend naman.

The dividend may compensate us for waiting. It does not stop the market price from falling.

For TEL, we must manage several forms of risk simultaneously:

  • daily price risk;
  • tail-event risk;
  • drawdown risk;
  • recovery risk;
  • business and dividend risk;
  • leverage risk;
  • deployment risk;
  • and operator-execution risk.

Ano ang Sinasabi ng Historical Price Data?

The supplied dataset contains 261 sequential daily closing prices, producing 260 daily returns.

The sample covers July 2, 2025 to July 24, 2026.

During that period, TEL recorded a low of approximately:

₱1,080

and a high of approximately:

₱1,425

The total price range was:

₱1,425 − ₱1,080 ₱345

That is nearly 32% relative to the historical low.

For a mature dividend stock, this is not a trivial movement.

It shows that TEL’s market valuation can still change materially as investors reassess:

  • earnings;
  • dividends;
  • capital expenditures;
  • leverage;
  • financing costs;
  • competition;
  • interest rates;
  • and broader market conditions.

Ang Major Drawdowns

July to October 2025

TEL reached approximately ₱1,321 on July 8, 2025.

It later declined to approximately ₱1,080 by October 16, 2025.

The peak-to-trough decline was:

₱1,080 / ₱1,321 − 18.24%

The risk was not limited to the size of the decline.

TEL also remained near the lower price area for an extended period. That type of drawdown can create behavioral pressure to:

  • keep averaging down;
  • abandon the layer architecture;
  • use dry powder too quickly;
  • or assume that every lower price automatically represents better value.

A prolonged decline tests the operator differently from a sudden one-day shock.

December 2025 to February 2026

TEL later recovered and reached approximately ₱1,425 on February 26, 2026.

From there, it declined to approximately ₱1,083 by June 11, 2026.

The drawdown was:

₱1,083 / ₱1,083  1 = 24%

This was the largest major drawdown in the sample.

A 24% decline is not ordinary market noise.

It can materially affect:

  • portfolio value;
  • confidence in the investment thesis;
  • available dry powder;
  • and the operator’s willingness to follow the original plan.

It also occurred after a strong price recovery.

That gives us a useful lesson:

A recovery does not permanently remove downside risk.

Ang Observed One-Day Shock

The worst observed one-day decline in the sample occurred between August 28 and August 29, 2025.

TEL fell from:

₱1,222

to:

₱1,159

The one-day decline was:

₱1,159 / ₱1,159 = −5.16%

For a 200-share position, a ₱63 price decline represents a gross mark-to-market loss of:

₱63 × 200 = ₱12,600

This is an observed historical stress event.

It is not the same as Value-at-Risk.

The proper interpretation is:

The historical sample already demonstrates that TEL can lose approximately 5% in one day.

A future tail event may be smaller—or more severe.

Ang TEL 1-Day Value-at-Risk

Using the 260 daily returns, we computed TEL’s one-day Historical Value-at-Risk.

For the risk-price mapping, we used the July 27, 2026 reference price of:

₱1,230

At 200 shares, the gross market value of the position was:

200 × ₱1,230 = ₱246,000

95% Historical VaR

The 95% one-day Historical VaR was approximately:

2.00%

For the current position:

₱246,000 × 2.00% ≈ ₱4,932

This means that, based on the historical sample, approximately 5% of daily outcomes may produce a loss greater than about ₱4,932.

The 95% VaR is not the expected daily loss.

It is the threshold marking the start of the worst 5% of historical outcomes.

99% Historical VaR

The 99% one-day Historical VaR was approximately:

4.29%

For the current position:

₱246,000 × 4.29% ≈ ₱10,558

This means that, based on the sample, approximately 1% of daily outcomes may produce losses greater than about ₱10,558.

Again, this is not the maximum possible loss.

VaR is a statistical threshold—not a price floor and not a loss ceiling.

Expected Shortfall

VaR tells us where an unusually bad day begins.

It does not tell us the average severity of losses after the threshold has been breached.

For that, we use Expected Shortfall.

95% Expected Shortfall

The 95% Expected Shortfall was approximately:

3.39%

Applied to the current position:

₱246,000 × 3.39% ≈ ₱8,349

This means that among the worst 5% of historical daily outcomes, the average loss was approximately ₱8,349.

99% Expected Shortfall

The 99% Expected Shortfall was approximately:

4.75%

Applied to the position:

₱246,000 × 4.75% ≈ ₱11,685

The main risk figures are therefore:

The 95% Historical VaR is approximately 2.00%, equivalent to around ₱4,932.

The 95% Expected Shortfall is approximately 3.39%, equivalent to around ₱8,349.

The 99% Historical VaR is approximately 4.29%, equivalent to around ₱10,558.

The 99% Expected Shortfall is approximately 4.75%, equivalent to around ₱11,685.

The observed worst one-day loss was approximately 5.16%, equivalent to roughly ₱12,600 to ₱12,700 at the July 27 reference value.

This is why VaR must not be treated as the worst possible loss.

VaR tells us where a bad day begins. Expected Shortfall and historical stress testing show how painful that bad day can become.

Nasaan ang VaR Price sa SDA Refill Ladder?

The TEL SDA Refill Ladder is:

  • Layer 1: ₱1,259 and above
  • Layer 2: ₱1,240–₱1,258
  • Layer 3: ₱1,220–₱1,239
  • Layer 4: ₱1,201–₱1,219
  • Layer 5: ₱1,182–₱1,200

At the July 27 reference price of ₱1,230, TEL was inside:

Layer 3

The useful risk question is therefore not only:

How much can the position lose?

We must also ask:

At what price would TEL land after a VaR or Expected Shortfall event, and which SDA refill layer would that price activate?

95% VaR Price

Using the 95% Historical VaR of approximately 2.00%:

₱1,230 × (1 −0.0200 ) = ₱1,205.40

This projected price falls inside:

Layer 4: ₱1,201–₱1,219

Therefore, an ordinary 95% VaR event can move TEL from Layer 3 to Layer 4 in a single trading day.

95% Expected Shortfall Price

Using the 95% Expected Shortfall of approximately 3.39%:

₱1,230 × (1 − 0.0339) ≈ ₱1,188.30

This falls inside:

Layer 5: ₱1,182–₱1,200

Once TEL enters the worst 5% of historical outcomes, its average tail-loss price would land two refill zones below the July 27 reference price.

99% VaR Price

Using the 99% Historical VaR of approximately 4.29%:

₱1,230 × (1 − 0.0429) ≈ ₱1,177.23

This price falls:

  • below the Layer 5 floor of ₱1,182;
  • and almost exactly at the ₱1,178 Margin of Safety price derived in Post 4.

This is an important convergence.

A one-day 99% VaR event from ₱1,230 could move TEL from Layer 3, through Layers 4 and 5, directly to the valuation MOS area.

99% Expected Shortfall Price

Using the 99% Expected Shortfall of approximately 4.75%:

₱1,230 × (1 − 0.0475) = ₱1,171.58

This projected price falls:

  • below the entire SDA ladder;
  • below the ₱1,178 MOS level;
  • and near the rising SMA-50 area identified in the technical analysis.

Observed Worst-Day Price

Using the observed worst one-day decline of approximately 5.16%:

₱1,230 × (1 − 0.0516) ≈ ₱1,166.53

This also falls below the current ladder.

It is close to the July 27 SMA-50 reference of approximately ₱1,168.

Ano ang Ibig Sabihin ng VaR-Ladder Mapping?

The SDA ladder and VaR answer different questions.

The SDA Refill Ladder tells us:

Where has the market price landed?

Value-at-Risk tells us:

How quickly can the price get there?

At ₱1,230, TEL was already in Layer 3.

From that starting point:

  • a 95% VaR day could move TEL into Layer 4;
  • a 95% Expected Shortfall event could move it into Layer 5;
  • a 99% VaR day could move it below Layer 5 and near the MOS price;
  • and a 99% Expected Shortfall or observed worst-day event could place it below the whole ladder.

This means the TEL layers are narrow relative to the stock’s demonstrated one-day tail risk.

One severe session can cross several refill zones before the operator has time to reassess:

  • news;
  • volume;
  • technical damage;
  • fair value;
  • dividend implications;
  • or whether the decline is company-specific.

This has a direct governance implication:

The TEL SDA ladder should not be managed through multiple simultaneous automatic refill orders.

If orders are already placed across Layers 4 and 5, a single tail event could execute both before we determine whether the original investment thesis remains intact.

The safer operating rule is:

One refill decision at a time, followed by a fresh reassessment.

The ladder is a map—not a cascade of automatic orders.

The TEL VaR analysis measures how quickly the stock may move through its refill zones. Whether the portfolio can act at those zones is a separate capital-allocation question, because TEL shares the same ₱150,000 dry-powder constraint with ICT.

Recovery Risk

Drawdown magnitude is only one part of risk.

The other question is:

How quickly can the stock recover?

After reaching approximately ₱1,080 in October 2025, TEL eventually recovered above ₱1,400.

However, after the February 2026 high of ₱1,425, the stock fell to ₱1,083 and remained well below its former peak by June 11, 2026.

At the last observation of ₱1,235, TEL remained:

₱1,235 / ₱1,425 − 1 = −13.33%

below the February 2026 peak.

From the ₱1,083 trough to ₱1,235, the stock recovered ₱152 of the ₱342 decline.

That represents only around 44% of the lost price distance.

The stock had stopped falling—but had not yet completed the recovery.

This is the nature of recovery risk.

A dividend stock can remain below the operator’s cost for months while continuing to distribute cash.

The waiting period itself is part of the risk.

Risk sa Ating 200-Share Position

Our TEL position consists of:

  • 200 anchor shares
  • Average net cost: ₱1,277.4743
  • Total net acquisition cost:
200 × ₱1,277.4743 = ₱255,494.86

If the position were marked at the historical low of ₱1,080, the unrealized price difference would be:

₱1,277.4743−₱1,080=₱197.4743

For 200 shares:

₱197.4743 × 200 = ₱39,494.86

That represents approximately:

₱39,494.86 / ₱255,494.86 = 15.46%

of the net acquisition cost.

This shows that a mature dividend company can still generate a substantial unrealized loss without experiencing financial distress.

Deployment Risk

The current TEL capital allocation is:

₱330,000

The 200-share position has deployed approximately:

77%

TEL has approximately ₱74,505 of unused capacity within its ₱330,000 stock-level ceiling. However, this is not a separately funded TEL cash reserve. Any actual refill must draw from the portfolio’s shared ₱150,000 dry powder, which also governs ICT additions and any other fresh deployment.

₱330,000 − ₱255,494.86 = ₱74,505.14

But this should not be interpreted as capital that must eventually be spent.

The remaining amount represents risk capacity.

It must preserve room for:

  • volatility;
  • deeper price locations;
  • transaction costs;
  • valuation revisions;
  • unexpected company developments;
  • and broader portfolio needs.

The VaR-ladder mapping reinforces this point.

Because one severe session can move TEL through several refill zones, committing most of the remaining allocation through standing orders could eliminate optionality at exactly the wrong moment.

Valuation Risk

Our sensitivity-tested valuation produced:

  • Gross base fair value: approximately ₱1,240
  • 5% Margin of Safety price: approximately ₱1,178

The wider valuation scenarios ranged from approximately:

  • ₱873 under the conservative case;
  • ₱1,241 under the base case;
  • and ₱1,771 under the optimistic case.

This range shows that valuation is assumption-dependent.

Fair value changes with:

  • cost of equity;
  • WACC;
  • terminal growth;
  • required dividend yield;
  • normalized capex;
  • and sustainable cash flow.

The near-alignment between the 99% VaR price of ₱1,177 and the MOS price of ₱1,178 is useful—but it must not be misunderstood.

It does not mean that a 99% VaR day automatically creates a buy.

A deep one-day decline may create a valuation opportunity.

It may also reflect new information that makes the old fair value obsolete.

Therefore:

When price reaches the MOS zone through a tail event, the correct response is reassessment—not automatic execution.

Dividend at Leverage Risk

Our normalized sustainable dividend estimate is approximately:

₱95.29 per share annually

For 200 shares:

200 × ₱95.29 = ₱19,058

This is a meaningful annual cash contribution.

But the dividend depends on:

  • telco core earnings;
  • operating cash flow;
  • capital expenditures;
  • gearing;
  • debt servicing;
  • liquidity;
  • and board approval.

The fundamental analysis also identified leverage as TEL’s principal structural weakness.

High debt exposes shareholders to:

  • rising financing costs;
  • refinancing risk;
  • reduced capital-allocation flexibility;
  • and greater sensitivity of equity value to operating disappointments.

The dividend can compensate us for time.

It cannot eliminate the possibility of:

  • payout reduction;
  • lower dividend growth;
  • or sustained capital loss.

Technical Risk

As of July 27, 2026 at 12:00 PM, TEL had a 

TMA Gate Score of: 6

Mechanical decision:

TECHNICAL TEST PROBE

The technical structure showed:

  • price above a rising SMA-50;
  • bullish MACD;
  • RSI above 50;
  • price testing the EMA-200 ribbon;
  • and volume below its 50-day average.

The principal technical risk was rejection from long-term resistance.

The VaR mapping demonstrates how quickly such a rejection can move through the ladder.

A 95% VaR move could bring TEL into Layer 4.

A severe tail event could move it directly to Layer 5 or below.

Therefore, every material price movement requires a new TMA Gate Score.

The July 27 score does not remain valid after a VaR-level decline.

Operational at Execution Risk

Even when the analytical framework is correct, the operator can still make an execution mistake.

Examples include:

  • entering the wrong quantity;
  • pressing buy instead of sell;
  • duplicating an order;
  • using an outdated reference price;
  • placing orders in several adjacent layers simultaneously;
  • buying outside the approved layer;
  • or failing to account for transaction fees.

Our transaction-cost rules are:

  • add 0.2950% to gross purchase value to estimate net acquisition cost;
  • deduct 0.3950% from gross sale value to estimate net proceeds.

Because the average cost of ₱1,277.4743 is already net, the approximate gross break-even selling price is:

₱1,277.47431 / (1 − 0.00395) = ₱1,282.54

The execution process should therefore confirm:

  • order side;
  • quantity;
  • price;
  • SDA layer;
  • updated TMA score;
  • and estimated net cost or proceeds

before submission.

Ang TEL Risk-Control Framework

The historical data and VaR-ladder mapping suggest the following practical controls.

Ordinary movement

A daily move of around 1%–2% may occur without changing the thesis.

The default response is observation.

95% VaR event

A decline of approximately 2% from ₱1,230 could bring TEL to around ₱1,205, inside Layer 4.

The operator should review:

  • volume;
  • news;
  • technical structure;
  • and whether the decline remains consistent with an ordinary pullback.

The fact that the price has entered Layer 4 is not enough to authorize a refill.

95% Expected Shortfall event

A decline of approximately 3.39% could bring TEL to around ₱1,188, inside Layer 5.

This is already a tail event.

The stock would have crossed several price zones in one day.

No standing sequence of automatic refill orders should be allowed to execute without reassessment.

99% VaR event

A decline of approximately 4.29% could bring TEL to around ₱1,177—below the ladder and at the MOS area.

At this point, the operator should reassess:

  • whether the fundamental thesis has changed;
  • whether fair value remains ₱1,240;
  • whether the TMA score still allows action;
  • and whether the remaining TEL allocation should be preserved.

99% Expected Shortfall or worst-day event

A decline toward ₱1,172 or ₱1,167 should be treated as a stress event.

The first priority is not buying.

The first priority is determining what caused the move.

Material drawdown

A decline of around 10% from a recent high should trigger a formal review of:

  • position size;
  • fair value;
  • investment thesis;
  • and remaining dry powder.

Severe drawdown

A decline of 15%–20% is no longer ordinary low-volatility behavior.

The sample already contains an 18.24% drawdown.

Crisis drawdown

The historical data also contain a 24% peak-to-trough decline.

At that stage, capital preservation and thesis validation take priority over completing the refill ladder.

Ang MH Risk Verdict

TEL is not a low-risk stock simply because it pays regular dividends.

The historical data show:

  • 95% one-day Historical VaR of approximately 2.00%
  • 95% Expected Shortfall of approximately 3.39%
  • 99% Historical VaR of approximately 4.29%
  • 99% Expected Shortfall of approximately 4.75%
  • observed worst-day decline of approximately 5.16%
  • major drawdowns of approximately 18.24% and 24.00%

At the ₱1,230 reference price, these translate into:

  • ₱1,205 after a 95% VaR event, inside Layer 4;
  • ₱1,188 after a 95% Expected Shortfall event, inside Layer 5;
  • ₱1,177 after a 99% VaR event, below Layer 5 and near the MOS price;
  • ₱1,172 after a 99% Expected Shortfall event;
  • and around ₱1,167 after a repeat of the observed worst day.

The current position remains manageable because:

  • it is 77% deployed rather than fully deployed;
  • the business continues to generate dividends;
  • and the remaining allocation preserves some optionality.

But that optionality can disappear quickly if multiple refill orders are activated during one tail event.

The proper TEL risk classification is:

A cash-generative dividend anchor with moderate ordinary volatility, but meaningful tail risk, drawdown risk, leverage risk, and the capacity to cross several refill layers in one severe trading day.

Pangwakas na Kaisipan

TEL can look calm for long periods.

Then one VaR-level decline can move it from Layer 3 to Layer 4.

One Expected Shortfall event can bring it to Layer 5.

One 99% VaR day can push it through the entire refill ladder and directly toward the Margin of Safety area.

That is the key relationship between VaR and the SDA architecture:

The SDA ladder tells us where the price has landed. VaR tells us how quickly it can get there.

This means the ladder cannot be managed as a row of automatic orders waiting to be filled.

Each layer requires:

  • a fresh TMA Gate Score;
  • a review of company developments;
  • confirmation that fair value remains valid;
  • and a check of remaining risk capacity.

For our 200-share anchor, the objective is not to prevent every unrealized loss.

It is to ensure that:

  • the position remains inside its capital block;
  • the portfolio can survive a VaR or tail-loss event;
  • the dividend thesis remains supportable;
  • lower prices do not trigger emotional averaging;
  • and dry powder remains available after the first refill.

The governing rule remains:

A lower price creates an option to reassess—not an obligation to buy.

The dividend is the harvest.

The SDA ladder provides the map.

VaR shows the speed of the possible descent.

Governance determines whether we act when the price arrives.


Shariah Compliance Advisory (Updated Nov 26, 2025)

The PSE has confirmed that its Shariah screening program is currently paused, with no new lists to be released until their internal review is completed. Although news outlets reported quarterly updates up to mid-2025, these later lists are no longer accessible on the PSE website.

For now, the PSE’s Shariah-Compliant Securities page and all past lists have been removed from the public website. The December 24, 2024 list is the last official version in Micro Stock Trader’s possession, downloaded before the page was taken down, although other investors may still hold later copies such as the reported July 4, 2025 release.

All halal-focused strategies under Micro Stock Trader will use a conservative, self-screened approach until official guidance resumes, in shā’ Allāh.

Ang post na ito ay bahagi ng aming personal learning journey sa securities analysis at portfolio governance. Ang mga konseptong may kaugnayan sa interest-based instruments, conventional bonds, preferred shares, o iba pang financial arrangements ay binabanggit lamang bilang bahagi ng academic coverage ng module at hindi bilang rekomendasyon o endorsement.

Disclaimer

This post is for educational and documentation purposes only. It is not investment advice. Perform your own due diligence and consult qualified financial professionals before making investment decisions. All strategies, frameworks, and examples described here reflect the personal methodologies of Micro Stock Trader and are not guarantees of future performance.


Illustration of a calm, disciplined trader reviewing charts and layered ladders, symbolizing the transformation of the Board Lot Warrior ecosystem in 2025.
Micro Stock Trader Blog
Board Lot Warrior
Ang Inyong Batangueñong Retail Stock Trader

Home | About UsContact Us | Privacy Policy | Terms of Use | Disclaimer

TEL Stock Study, Post 4: TEL Valuation — Fairly Valued, Pero Wala Pang Margin of Safety

HomeBoard Lot WarriorMicro HarvestingMicro Harvesting 2.0 › MH Application Series › TEL Stock Study › TEL Valuation

TEL Stock Study Post 4 banner showing PLDT fair value, dividend valuation, FCFF, sensitivity analysis, and Margin of Safety.
TEL valuation after integrating business fundamentals, daily-chart structure, dividend sustainability, normalized cash flow, and sensitivity analysis.

👉 Explore the full Micro Harvesting 2.0 framework
👉 Start Here | CSSC Learning Series | MH Application Series | MH Operator Journal

Matapos suriin ang fundamentals at daily chart ng TEL, mas malinaw na ngayon kung bakit hindi sapat ang isang valuation formula lamang.

The business remains cash-generative and dividend-capable, while the chart shows a credible recovery. But at the current price location, TEL appears close to fair value—not yet sufficiently discounted for aggressive accumulation.

Originally published: July 27, 2026 · Last updated: July 27, 2026

Links to related posts


Nilalaman

Ang Punto ng Usapan

Ang TEL ay isa sa pinakamalaking carryover positions ng ating Micro Harvesting portfolio.

Hawak natin ang:

  • 200 anchor shares
  • Average net cost of ₱1,277.4743 per share
  • Capital allocation of ₱330,000
  • Deployment of approximately 77%

Kasama na sa average cost ang estimated 0.2950% purchase costs.

Dahil malaki ang capital exposure at mahalaga ang TEL sa dividend-harvesting side ng portfolio, hindi sapat ang simpleng tanong na:

Tumataas ba o bumababa ang presyo?

Mas mahalagang itanong:

Magkano ang reasonable value ng TEL, at sa anong presyo tayo may sapat na allowance for error?

Noong una nating ginawa ang valuation, stand-alone exercise pa ito. Ngayon, nakumpleto na rin natin ang initial Fundamental Analysis at Technical Analysis.

Mas buo na ang larawan.

Fundamentally, TEL remains a mature and highly cash-generative telecom infrastructure company. Revenue, service income, and EBITDA remain resilient. Capex has declined from the peak investment cycle, and the regular dividend still appears supportable.

Pero mabigat ang debt.

Technically, the stock has recovered above a rising SMA-50 and maintains bullish MACD momentum. Pero price remains in the EMA-200 decision zone, volume is below average, and the TMA Gate Score of 6 gives only a Technical Test Probe—not full BUY/ADD permission.

Ibig sabihin, hindi tayo dapat tumingin sa valuation na parang hiwalay sa business quality at chart location.

The fair value must make sense in all three dimensions:

  • negosyo;
  • presyo;
  • at portfolio role.

Ang Dating Paniniwala

Dati, madaling isipin na sapat nang tingnan ang dividend yield ng TEL.

May logic naman iyon.

Kung dividend harvester ang papel nito sa portfolio, natural na itanong:

Magkano ang annual dividend, at anong yield ang makukuha natin sa kasalukuyang presyo?

Simple iyon. Madaling maintindihan. At directly connected sa cash na natatanggap ng shareholder.

Pero hindi sapat.

Una, hindi lahat ng historical dividends ay sustainable. Nagkaroon ng special dividends noong 2022 at 2023, pero hindi natin puwedeng gawing permanenteng assumption ang nonrecurring distributions.

Ikalawa, malaking bahagi ng TEL cash flow ang kailangang ibalik sa network through capital expenditures.

Telecom infrastructure requires continuous spending on:

  • fiber;
  • mobile capacity;
  • network resilience;
  • international connectivity;
  • cloud infrastructure;
  • cybersecurity;
  • at data centers.

Ikatlo, mataas ang leverage.

A company may produce substantial EBITDA and still leave less value for common shareholders after debt, interest, taxes, and capex are considered.

At ikaapat, valuation models are highly sensitive to assumptions.

A small change in:

  • discount rate;
  • terminal growth;
  • required dividend yield;
  • or normalized capex

can materially change the estimated fair value.

Kaya hindi puwedeng kumuha lamang ng isang number, bawasan ng 5%, at tawagin agad iyong Margin of Safety.

Sensitivity analysis must come first.

Ang Binagong Pananaw

Matapos ang Fundamental Analysis at Technical Analysis, mas malinaw na kung paano natin dapat i-value ang TEL.

Fundamentally, the business remains qualified for its role as a Low Volatility Dividend Harvester.

PLDT’s consolidated revenues increased from approximately ₱181.00 billion in 2020 to ₱218.39 billion in 2025, while service revenues rose to approximately ₱212.19 billion. EBITDA reached about ₱111.23 billion, while telco core income remained near ₱33.93 billion.

Q1 2026 revenues reached ₱56.51 billion, up 2% year on year. EBITDA increased to ₱28.29 billion, while telco core income declined slightly to ₱8.58 billion.

That combination tells us:

  • the operating engine is still strong;
  • the dividend base remains largely intact;
  • but earnings growth is not accelerating rapidly.

PLDT also maintains a regular dividend policy of approximately 60% of telco core earnings per share, subject to capex, investment requirements, cash, and gearing levels.

Technically, TEL is not in a weak downtrend anymore.

As of July 27, 2026 at 12:00 PM:

  • price was around ₱1,230;
  • the rising SMA-50 was approximately ₱1,168;
  • the EMA-200 ribbon was approximately ₱1,231 to ₱1,256;
  • MACD was above signal and zero;
  • RSI stood near 59;
  • and volume was only about 76% of its 50-day average.

The TMA Gate Score was: 6

Mechanical decision: TECHNICAL TEST PROBE

So the chart is constructive—but unfinished.

This leads us to a more disciplined valuation question:

Is the current price merely technically improving, or is it also economically discounted?

The answer, based on our sensitivity-tested valuation, is:

TEL is close to fair value, but not yet at our preferred Margin of Safety.

Paano Ito Umaandar

Sustainable dividend muna

We separated regular dividends from special dividends.

TEL’s regular dividend per share increased broadly from:

  • ₱77 in 2020
  • ₱82 in 2021
  • ₱89 in 2022
  • ₱94 in 2023
  • ₱96 in 2024
  • around ₱95 in 2025

The special dividends paid in 2022 and 2023 were excluded from the sustainable dividend base.

Using Q1 2026 telco core income of approximately ₱8.578 billion and annualizing it mechanically:

₱8.578B × 4 = ₱34.312B

Dividing this by approximately 216.06 million common shares gives annualized telco core EPS of around:

₱158.81

Applying the 60% regular dividend policy:

₱158.81 × 60% = ₱95.29

Our base sustainable dividend is therefore:

₱95.29 per share annually

This is close to the regular dividend paid in 2025, so the estimate is not aggressive.

Two-Stage Dividend Discount Model

For the DDM base case, we used:

  • Sustainable DPS: ₱95.29
  • Explicit dividend growth: 2%
  • Five-year explicit forecast period
  • Cost of equity: approximately 13.34%
  • Terminal growth: 3%

The cost of equity is relatively high because TEL combines Philippine equity-market risk with substantial financial leverage.

The resulting two-stage DDM value was:

₱911 per share

This is the most conservative of the three valuation lenses.

The DDM tells us that TEL’s dividend is attractive as current income, but slow long-term dividend growth limits intrinsic value when the required equity return is above 13%.

In plain language:

A good dividend does not automatically mean a high fair value when investors demand a high return.

Dividend-yield valuation

Because TEL is primarily held as a Low Volatility Dividend Harvester, we also valued it based on required dividend yield.

Using sustainable DPS of ₱95.29:

At an 8.5% required yield:

₱95.29 / 8.5% ≈ ₱1,121

At a 7.5% required yield:

₱95.29 / 7.5% ≈ ₱1,270

At a 6.5% required yield:

₱95.29 / 6.5% ≈ ₱1,466

Our base dividend-yield value is:

₱1,270 per share

This model is the most directly aligned with TEL’s role in the MH portfolio.

But it also depends heavily on the yield demanded by the market.

If interest rates rise or investors demand more compensation for risk, the implied price falls even if the dividend remains unchanged.

Normalized cash FCFF

We did not use reported EBITDA as though it were free cash flow.

PLDT itself notes that EBITDA excludes:

  • depreciation and amortization;
  • financing costs;
  • taxes;
  • capital expenditures;
  • debt repayments;
  • and other major cash uses.

For the FCFF analysis, we focused on:

Operating Cash Flow − Cash Capex

Reported capex declined from approximately:

  • ₱96.81 billion in 2022
  • ₱85.08 billion in 2023
  • ₱78.25 billion in 2024
  • ₱60.34 billion in 2025

That decline is important.

The Fundamental Analysis showed that PLDT appears to be moving away from peak capex, although it remains a structurally capital-intensive business.

We used the following sustainable cash-capex scenarios:

  • Conservative: ₱65 billion
  • Base: ₱60 billion
  • Optimistic: ₱55 billion

Using the trailing cash-flow bridge through Q1 2026, our normalized cash FCFF base was approximately:

₱37.83 billion

With a calculated WACC of approximately 8.45%, rounded to 8.4%, the base FCFF equity value was:

₱2,022 per share

This is much higher than the DDM result.

The reason is straightforward.

The FCFF model values the whole operating business before deciding how much cash is currently distributed as dividends.

But this higher result must be treated cautiously because TEL carries substantial net debt and because much of the FCFF value comes from terminal assumptions.

Why the FCFF value cannot stand alone

The Fundamental Analysis identified debt as TEL’s largest structural weakness.

Net debt increased to approximately ₱284.69 billion in 2025.

That debt matters because:

  • it absorbs part of enterprise value;
  • it creates interest and refinancing risk;
  • it constrains dividend flexibility;
  • and it increases sensitivity to discount-rate assumptions.

So even if the operating business appears highly valuable under FCFF, common shareholders do not own that enterprise value free and clear.

The debt holders have a prior economic claim.

That is why we gave FCFF only a 20% weight in the final triangulation.

Sensitivity Analysis Before Margin of Safety

This was the important correction to our original process.

A single-point valuation is not enough.

Before applying a 5% Margin of Safety, we tested how the valuation moves when the key assumptions change.

DDM sensitivity

We varied:

  • Cost of equity from 12.0% to 14.5%
  • Terminal growth from 1.0% to 5.0%

The resulting DDM range was approximately:

₱741 to ₱1,258

The base case remained:

₱911

The range shows that the DDM is particularly sensitive to the spread between the required equity return and terminal dividend growth.

Dividend-yield sensitivity

We varied:

  • Sustainable DPS from approximately ₱88.59 to ₱101.87
  • Required yield from 6.5% to 9.5%

The resulting range was approximately:

₱933 to ₱1,567

The base case remained:

₱1,270

This model confirms that TEL’s fair value is highly dependent on what yield investors require from a mature, leveraged telecom company.

FCFF sensitivity

We varied:

  • WACC from 7.5% to 9.5%
  • Terminal growth from 1.0% to 5.0%

The FCFF model produced the widest range.

This was expected.

A large portion of the FCFF result comes from terminal value. When WACC moves closer to terminal growth, the estimated value can rise dramatically.

The sensitivity analysis therefore warned us against using the optimistic FCFF result as a public target price.

Conservative, Base, and Optimistic Scenarios

After testing the three models individually, we built consolidated valuation scenarios.

We used these MH-specific weights:

  • Two-Stage DDM: 50%
  • Dividend-Yield Valuation: 30%
  • Normalized Cash FCFF: 20%

The higher combined weight on dividend-based methods reflects TEL’s actual portfolio role.

Conservative Scenario

  • DDM: approximately ₱741
  • Dividend-yield value: approximately ₱1,042
  • FCFF: approximately ₱946

Weighted value:

₱873 per share

This represents a stressed environment with:

  • higher discount rates;
  • lower growth;
  • lower normalized dividend;
  • and weaker cash-flow valuation.

Base Scenario

  • DDM: approximately ₱911
  • Dividend-yield value: approximately ₱1,270
  • FCFF: approximately ₱2,022

Weighted value:

₱1,241 per share

This is the central scenario supported by our current operating, dividend, and cash-flow assumptions.

Optimistic Scenario

  • DDM: approximately ₱1,139
  • Dividend-yield value: approximately ₱1,567
  • FCFF: approximately ₱3,656

Weighted value:

₱1,771 per share

This upper scenario is useful as a boundary, but not as a target price.

The high result depends on favorable WACC and terminal-growth assumptions, particularly in FCFF.

Ang Fair Value na Gagamitin Natin

The sensitivity-tested base weighted value was:

₱1,241.35

For a clean public figure, we round this to:

TEL Estimated Fair Value: ₱1,240 per share gross

This is the gross quoted-price equivalent.

After estimated 0.3950% selling costs:

₱1,240 × (1 − 0.00395) = ₱1,235.10

Therefore:

  • Gross estimated fair value: ₱1,240
  • Net realizable fair value: approximately ₱1,235

The 5% Margin of Safety

Only after sensitivity analysis did we apply the Margin of Safety.

Using the rounded gross fair value:

₱1,240 × 95% = ₱1,178

After estimated 0.3950% selling costs:

₱1,178 × (1−0.00395) = ₱1,173.35

Our working valuation framework is therefore:

  • Gross fair value: ₱1,240
  • Net realizable fair value: ₱1,235
  • 5% MOS gross price: ₱1,178
  • 5% MOS net value: ₱1,173

The ₱1,178 level is not an automatic buy signal.

It is the price at which a 5% valuation discount begins to appear.

Technical permission is still required.

Pag-uugnay sa Daily Chart

The technical chart gives us a useful set of market reference levels:

  • Current price: around ₱1,230
  • EMA-200 ribbon: approximately ₱1,231–₱1,256
  • Bollinger middle band: approximately ₱1,192
  • SMA-50: approximately ₱1,168
  • Upper Bollinger Band: approximately ₱1,277
  • Gross break-even against net cost: approximately ₱1,283

The valuation levels are:

  • Fair value: ₱1,240
  • 5% MOS: ₱1,178

These line up in an interesting way.

Around ₱1,230–₱1,240

This is both:

  • the current price area;
  • the lower EMA-200 decision zone;
  • and the base fair-value area.

So TEL is not clearly expensive.

But it is also not deeply discounted.

At this level, any purchase would be mainly a technical test probe, not a Margin of Safety purchase.

Around ₱1,192

This is near the Bollinger middle band and inside the lower refill architecture.

A pullback here would create a larger valuation discount and could offer better technical support—provided the recovery structure remains intact.

Around ₱1,178

This is the 5% Margin of Safety price.

It also lies close to the rising SMA-50 around ₱1,168.

That creates the best current convergence between:

  • valuation;
  • medium-term technical support;
  • and lower refill-layer location.

Still, the chart must be rescored if price reaches the zone.

A price may become cheaper because it is approaching support—or because the thesis is breaking.

The number alone cannot tell us which one.

Pag-uugnay sa SDA Refill Ladder

The current TEL ladder is:

  • Layer 1: ₱1,259 and above — 200 anchor shares
  • Layer 2: ₱1,240–₱1,258
  • Layer 3: ₱1,220–₱1,239
  • Layer 4: ₱1,201–₱1,219
  • Layer 5: ₱1,182–₱1,200

The ladder aligns reasonably well with the valuation framework.

Layer 2

Layer 2 overlaps the fair-value area and EMA-200 ribbon.

This is not a cheap zone.

It is a technical confirmation zone.

Layer 3

Layer 3 offers a small discount to fair value.

This is where TEL was trading during the July 27 chart review.

A small probe is permitted by the TMA Score of 6, but there is no full Margin of Safety.

Layer 4

Layer 4 provides a wider discount but may also indicate rejection from the EMA-200 ribbon.

A new TMA score would be required.

Layer 5

Layer 5 sits just above the ₱1,178 MOS level.

This is the refill zone most closely aligned with both valuation and technical support.

But even here:

Layers provide the map—not the trigger.

Paano Ito Kumpara sa Ating Position?

Our average net cost is:

₱1,277.4743

Because this is already net of purchase costs, it should be compared with net realizable selling proceeds.

To recover the average net cost after estimated 0.3950% selling costs, the gross break-even price is approximately:

₱1,277.4743 × (1−0.00395) ≈ ₱1,282.54

Our major reference points are therefore:

  • Conservative valuation: approximately ₱873
  • 5% MOS price: approximately ₱1,178
  • Base fair value: approximately ₱1,240
  • Net average cost: ₱1,277.4743
  • Gross break-even price: approximately ₱1,283

Our average cost remains above the current base fair-value estimate.

That means the existing position does not presently enjoy a valuation Margin of Safety based on acquisition cost.

But price appreciation is not the only source of value.

At normalized sustainable DPS of approximately ₱95.29:

200 × ₱95.29 = ₱19,058 annual gross dividend capacity

Relative to the total net acquisition cost:

₱19,058 / (200 × ₱1,277.4743) ≈ 7.46%

This remains the strongest part of the existing-position thesis.

Pangwakas na Kaisipan

After completing the initial Fundamental Analysis and Technical Analysis, the TEL valuation is now easier to interpret.

Fundamentally:

  • revenue and EBITDA remain resilient;
  • dividend capacity remains supportable;
  • capex has declined from its peak;
  • but debt remains heavy.

Technically:

  • the medium-term recovery is credible;
  • momentum is bullish;
  • but the EMA-200 ribbon has not yet been fully reclaimed;
  • and volume confirmation remains weak.

Valuation tells us:

  • TEL is close to fair value around ₱1,240;
  • the preferred 5% Margin of Safety price is around ₱1,178;
  • and our existing average cost remains above both.

Therefore, the current MH conclusion is:

TEL remains fundamentally qualified as a Low Volatility Dividend Harvester and technically qualified for a small test probe—but not yet sufficiently discounted for aggressive accumulation.

The 200 anchor shares already give us participation.

We do not need to chase the recovery near fair value.

A future addition should be earned by one of two developments:

  • a stronger technical confirmation above the EMA-200 ribbon;
  • or a deeper pullback toward the ₱1,178 Margin of Safety level.

And even then, permission remains optional.

The valuation does not tell us to buy.

It tells us where the economics become more favorable.

The technical chart does not tell us what the company is worth.

It tells us whether the market is ready to cooperate.

The portfolio rules decide whether we should act at all.

That is the fuller TEL valuation story:

Fairly valued, fundamentally serviceable, technically improving—but not yet cheap enough to remove the need for patience.


Shariah Compliance Advisory (Updated Nov 26, 2025)

The PSE has confirmed that its Shariah screening program is currently paused, with no new lists to be released until their internal review is completed. Although news outlets reported quarterly updates up to mid-2025, these later lists are no longer accessible on the PSE website.

For now, the PSE’s Shariah-Compliant Securities page and all past lists have been removed from the public website. The December 24, 2024 list is the last official version in Micro Stock Trader’s possession, downloaded before the page was taken down, although other investors may still hold later copies such as the reported July 4, 2025 release.

All halal-focused strategies under Micro Stock Trader will use a conservative, self-screened approach until official guidance resumes, in shā’ Allāh.

Ang post na ito ay bahagi ng aming personal learning journey sa securities analysis at portfolio governance. Ang mga konseptong may kaugnayan sa interest-based instruments, conventional bonds, preferred shares, o iba pang financial arrangements ay binabanggit lamang bilang bahagi ng academic coverage ng module at hindi bilang rekomendasyon o endorsement.

Disclaimer

This post is for educational and documentation purposes only. It is not investment advice. Perform your own due diligence and consult qualified financial professionals before making investment decisions. All strategies, frameworks, and examples described here reflect the personal methodologies of Micro Stock Trader and are not guarantees of future performance.


Illustration of a calm, disciplined trader reviewing charts and layered ladders, symbolizing the transformation of the Board Lot Warrior ecosystem in 2025.
Micro Stock Trader Blog
Board Lot Warrior
Ang Inyong Batangueñong Retail Stock Trader

Home | About UsContact Us | Privacy Policy | Terms of Use | Disclaimer

GAWLOO: Ang Lugawang May Sarap ng Southeast Asia — Gawa ng Batangueñong Galing Abroad

Kung taga-Rosario, Batangas ka at nag-crave ka ng lugaw na may level-up na twist—eto na ang sagot sa panalangin ng sikmura mo: GAWLOO, The Southeast Asian Congee Experience.

Kung taga-Rosario, Batangas ka at nag-crave ka ng lugaw na may level-up na twist—eto na ang sagot sa panalangin ng sikmura mo: GAWLOO, The Southeast Asian Congee Experience.

GAWLOO, The Southeast Asian Congee Experience facade

📍 Matatagpuan sa V. Escaño St., Brgy. C, Rosario Batangas, si GAWLOO ay hindi lang basta kainan — isa siyang kwento ng pangarap, passion, at panlasang umikot sa Asia.


GAWLOO, The Southeast Asian Congee Experience Dine-In

Ang may-ari, si Jay Ubana, ay isang Batangueñong cook na nagtrabaho sa Singapore at Dubai ng 12 taon. Sa dami ng napuntahan niyang bansa—Hong Kong, Taiwan, Singapore—natutunan niyang i-appreciate ang iba't ibang bersyon ng congee. “Paborito talaga ng mga Pinoy ang lugaw,” wika ni Jay, “Kahit anong oras, kahit anong pakiramdam—masarap maglugaw.”

⭐ Lasa't Alaala sa Bawat Higop

Hindi lang basta lugaw, kundi southeast Asian-inspired congee na may toppings na mala-ulam sa sarap.

🍲 Seafood Gawloo at Lechon Gawloo — ang kanilang best-sellers na puwedeng pang-breakfast o pang-dinner.

🍛 Mix & Match Toppings: Tuwalya, Chicharon Bulaklak, Atay, Chicken, Fried Tokwa at iba pa.

🍗 Rice Meals tulad ng Chao Fan with Pork Siomai, Chicharon Bulaklak, o Lechon Kawali — swak sa mga ayaw ng sabaw pero gusto pa rin ng siksik sa lasa.

🧋 Drinks? May Black Gulaman at Lychee para pampawi ng uhaw habang humihigop ka ng mainit-init na lugaw.

💸 Presyo na Kayang-Kaya

Hindi mo kailangang bumyahe pa sa abroad para matikman ang ganitong congee—abot kaya lang ang Small Bowl na may 1 Topping, at kung mas gutom ka, may Large Bowl para iyo at para sa inyong lahat. Pwede ka ring magpa-top up ng 2, 3 o 4 na toppings para sa ultimate lugaw overload!

🤳 Para sa mga G na umorder online

Pwede kang magpa-deliver! Text o tawag lang sa 09397785658. Hanapin lang ang GAWLOO sa Facebook para sa menu at updates.


Sa totoo lang, sa bawat higop ng lugaw sa GAWLOO, parang may yumayakap sa’yo—maalala mo si Nanay o si Lola na nagluluto ng lugaw tuwing masama ang pakiramdam mo. Ngayon, kahit wala si Nanay sa tabi mo, may GAWLOO ka sa Rosario.

Supportahan natin ang lokal! Tikman ang lugaw na may kwento. Tikman ang GAWLOO.

Featured Post

URC Stock Study, Post 5: Risk Management ng Isang 378% Deployed Position

Home › Board Lot Warrior › Micro Harvesting › Micro Harvesting 2.0 › MH Application Series › URC Stock Study › URC Risk Management URC R...

Blog Archive