Emperador Inc
XPHS:EMI

Watchlist Manager
Emperador Inc Logo
Emperador Inc
XPHS:EMI
Watchlist
Price: 18.06 PHP 0.11% Market Closed
Market Cap: 284.2B PHP
Have any thoughts about
Emperador Inc?
Write Note

Relative Value

The Relative Value of one EMI stock under the Base Case scenario is 17.43 PHP. Compared to the current market price of 18.06 PHP, Emperador Inc is Overvalued by 4%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EMI Relative Value
Base Case
17.43 PHP
Overvaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
16
Median 3Y
4.9
Median 5Y
4.6
Industry
1.7
Forward
4.6
vs History
3
vs Industry
13
Median 3Y
32.6
Median 5Y
29.3
Industry
19.9
Forward
34.9
vs History
25
vs Industry
9
Median 3Y
40.3
Median 5Y
15
Industry
13.5
vs History
36
vs Industry
6
Median 3Y
78.6
Median 5Y
26.3
Industry
21.3
vs History
61
vs Industry
30
Median 3Y
3.6
Median 5Y
3.1
Industry
2.2
vs History
44
vs Industry
17
Median 3Y
5
Median 5Y
4.7
Industry
1.9
Forward
4.8
vs History
12
vs Industry
12
Median 3Y
14.7
Median 5Y
13.8
Industry
5.2
vs History
6
vs Industry
13
Median 3Y
23.5
Median 5Y
20.1
Industry
12.1
Forward
22.9
vs History
3
vs Industry
16
Median 3Y
26.2
Median 5Y
23.1
Industry
15.7
Forward
26.3
vs History
25
vs Industry
12
Median 3Y
41.2
Median 5Y
15.5
Industry
14.4
vs History
vs Industry
3
Median 3Y
24.8
Median 5Y
-248 458.9
Industry
20.2
vs History
63
vs Industry
31
Median 3Y
2.8
Median 5Y
2.3
Industry
1.6

Multiples Across Competitors

EMI Competitors Multiples
Emperador Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PH
Emperador Inc
XPHS:EMI
284.2B PHP 4.6 42.4 25.2 28.9
CN
Kweichow Moutai Co Ltd
SSE:600519
1.9T CNY 11.4 23.2 16.5 16.5
CN
Wuliangye Yibin Co Ltd
SZSE:000858
553.2B CNY 5.8 15.7 9.4 9.4
UK
Diageo PLC
LSE:DGE
56.3B GBP 2.8 14.5 11.5 12.4
ZA
Distell Group Holdings Ltd
JSE:DGH
40.7B Zac 0 0 0 0
US
Constellation Brands Inc
NYSE:STZ
40.4B USD 4 69.7 13.2 14.9
CN
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
229.1B CNY 6.3 18.5 12.4 12.4
FR
Pernod Ricard SA
PAR:RI
27.5B EUR 2.4 18.6 10.3 11.7
CN
Luzhou Laojiao Co Ltd
SZSE:000568
190.7B CNY 5.9 13.4 8.8 8.8
US
Brown-Forman Corp
NYSE:BF.B
18.3B USD 4.5 18.3 17.2 18.6
CN
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
126.6B CNY 4.2 15.1 10 10