EMI Intrinsic Valuation and Fundamental Analysis - Emperador Inc - Alpha Spread

Emperador Inc
SGX:EMI

Watchlist Manager
Emperador Inc Logo
Emperador Inc
SGX:EMI
Watchlist
Price: 0.435 SGD 1.16% Market Closed
Market Cap: 6.8B SGD
Have any thoughts about
Emperador Inc?
Write Note

Intrinsic Value

The intrinsic value of one EMI stock under the Base Case scenario is 0.214 SGD. Compared to the current market price of 0.435 SGD, Emperador Inc is Overvalued by 51%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EMI Intrinsic Value
0.214 SGD
Overvaluation 51%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Emperador Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for EMI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about EMI?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Emperador Inc

Provide an overview of the primary business activities
of Emperador Inc.

What unique competitive advantages
does Emperador Inc hold over its rivals?

What risks and challenges
does Emperador Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Emperador Inc.

Provide P/S
for Emperador Inc.

Provide P/E
for Emperador Inc.

Provide P/OCF
for Emperador Inc.

Provide P/FCFE
for Emperador Inc.

Provide P/B
for Emperador Inc.

Provide EV/S
for Emperador Inc.

Provide EV/GP
for Emperador Inc.

Provide EV/EBITDA
for Emperador Inc.

Provide EV/EBIT
for Emperador Inc.

Provide EV/OCF
for Emperador Inc.

Provide EV/FCFF
for Emperador Inc.

Provide EV/IC
for Emperador Inc.

Show me price targets
for Emperador Inc made by professional analysts.

What are the Revenue projections
for Emperador Inc?

How accurate were the past Revenue estimates
for Emperador Inc?

What are the Net Income projections
for Emperador Inc?

How accurate were the past Net Income estimates
for Emperador Inc?

What are the EPS projections
for Emperador Inc?

How accurate were the past EPS estimates
for Emperador Inc?

What are the EBIT projections
for Emperador Inc?

How accurate were the past EBIT estimates
for Emperador Inc?

Compare the revenue forecasts
for Emperador Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Emperador Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Emperador Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Emperador Inc compared to its peers.

Compare the P/E ratios
of Emperador Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Emperador Inc with its peers.

Analyze the financial leverage
of Emperador Inc compared to its main competitors.

Show all profitability ratios
for Emperador Inc.

Provide ROE
for Emperador Inc.

Provide ROA
for Emperador Inc.

Provide ROIC
for Emperador Inc.

Provide ROCE
for Emperador Inc.

Provide Gross Margin
for Emperador Inc.

Provide Operating Margin
for Emperador Inc.

Provide Net Margin
for Emperador Inc.

Provide FCF Margin
for Emperador Inc.

Show all solvency ratios
for Emperador Inc.

Provide D/E Ratio
for Emperador Inc.

Provide D/A Ratio
for Emperador Inc.

Provide Interest Coverage Ratio
for Emperador Inc.

Provide Altman Z-Score Ratio
for Emperador Inc.

Provide Quick Ratio
for Emperador Inc.

Provide Current Ratio
for Emperador Inc.

Provide Cash Ratio
for Emperador Inc.

What is the historical Revenue growth
over the last 5 years for Emperador Inc?

What is the historical Net Income growth
over the last 5 years for Emperador Inc?

What is the current Free Cash Flow
of Emperador Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Emperador Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Emperador Inc

Current Assets 83.7B
Cash & Short-Term Investments 9.4B
Receivables 16.1B
Other Current Assets 58.2B
Non-Current Assets 73.5B
Long-Term Investments 3.7B
PP&E 37.1B
Intangibles 31.8B
Other Non-Current Assets 925.7m
Current Liabilities 34.8B
Accounts Payable 11B
Accrued Liabilities 9.2B
Other Current Liabilities 14.5B
Non-Current Liabilities 26.2B
Long-Term Debt 20.2B
Other Non-Current Liabilities 6B
Efficiency

Earnings Waterfall
Emperador Inc

Revenue
63.2B PHP
Cost of Revenue
-42.3B PHP
Gross Profit
20.9B PHP
Operating Expenses
-9.6B PHP
Operating Income
11.4B PHP
Other Expenses
-3.6B PHP
Net Income
7.8B PHP

Free Cash Flow Analysis
Emperador Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

EMI Profitability Score
Profitability Due Diligence

Emperador Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

54/100
Profitability
Score

Emperador Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

EMI Solvency Score
Solvency Due Diligence

Emperador Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
53/100
Solvency
Score

Emperador Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EMI Price Targets Summary
Emperador Inc

Wall Street analysts forecast EMI stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EMI is 0.391 SGD with a low forecast of 0.252 SGD and a high forecast of 0.572 SGD.

Lowest
Price Target
0.252 SGD
42% Downside
Average
Price Target
0.391 SGD
10% Downside
Highest
Price Target
0.572 SGD
32% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EMI?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for EMI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about EMI dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

EMI Price
Emperador Inc

1M 1M
+0%
6M 6M
+117%
1Y 1Y
+80%
3Y 3Y
+399%
5Y 5Y
+399%
10Y 10Y
+399%
Annual Price Range
0.435
52w Low
0.1843
52w High
0.44
Price Metrics
Average Annual Return 14.35%
Standard Deviation of Annual Returns
N/A
Max Drawdown -5%
Shares Statistics
Market Capitalization 6.8B SGD
Shares Outstanding 15 736 500 224
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Emperador Inc Logo
Emperador Inc

Country

Philippines

Industry

Beverages

Market Cap

6.8B SGD

Dividend Yield

55.17%

Description

Emperador, Inc. operates as a holding company which operates an integrated business of manufacturing, bottling and distributing distilled spirits and other alcoholic beverages from the Philippines, United Kingdom, Spain and Mexico through its wholly-owned subsidiaries. The Company’s segments include Scotch whisky segment, which includes all products sold by Whyte and Mackay Group Limited (WMG), and Brandy segment, which comprises all products sold by Emperador Distillers, Inc., Bodegas Fundador and Domecq BLC. The Company’s brandy and Scotch whisky portfolios include with centuries-old legacies. The firm sells its products under brands, including Emperador, Presidente and Fundador for brandy, Harveys for sherry wine, The Dalmore, Jura, Tamnavulin and Fettercairn for Single Malt Scotch Whisky and John Barr, Claymore and Whyte & Mackay for blended Scotch whisky. In addition to brandy and Scotch whisky, the Company produces sherry, vodka, gin, rum and other liqueur. The company also produces beverages for private labels and bulk liquids such as Scotch whisky, brandy and sherry for companies that sell their own branded beverages.

Contact

QUEZON
7th Floor, 1880 Eastwood Avenue, Eastwood City CyberPark, 188 E. Rodriguez Jr. Avenue, Bagumbayan
+6327092222
www.emperadorbrandy.com

IPO

2011-12-19

Employees

3 098

Officers

See Also

Discover More
What is the Intrinsic Value of one EMI stock?

The intrinsic value of one EMI stock under the Base Case scenario is 0.214 SGD.

Is EMI stock undervalued or overvalued?

Compared to the current market price of 0.435 SGD, Emperador Inc is Overvalued by 51%.

Back to Top