San Miguel Food and Beverage Inc
XPHS:FB
Intrinsic Value
The intrinsic value of one FB stock under the Base Case scenario is 66.28 PHP. Compared to the current market price of 51.05 PHP, San Miguel Food and Beverage Inc is Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
San Miguel Food and Beverage Inc
Fundamental Analysis

Revenue & Expenses Breakdown
San Miguel Food and Beverage Inc
Balance Sheet Decomposition
San Miguel Food and Beverage Inc
Current Assets | 144.9B |
Cash & Short-Term Investments | 63.8B |
Receivables | 22.8B |
Other Current Assets | 58.3B |
Non-Current Assets | 228.8B |
Long-Term Investments | 20.7B |
PP&E | 132.2B |
Intangibles | 40.7B |
Other Non-Current Assets | 35.2B |
Free Cash Flow Analysis
San Miguel Food and Beverage Inc
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
San Miguel Food and Beverage Inc
Revenue
|
394.3B
PHP
|
Cost of Revenue
|
-285.7B
PHP
|
Gross Profit
|
108.6B
PHP
|
Operating Expenses
|
-54.4B
PHP
|
Operating Income
|
54.2B
PHP
|
Other Expenses
|
-27.8B
PHP
|
Net Income
|
26.4B
PHP
|
FB Profitability Score
Profitability Due Diligence
San Miguel Food and Beverage Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
San Miguel Food and Beverage Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
FB Solvency Score
Solvency Due Diligence
San Miguel Food and Beverage Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Score
San Miguel Food and Beverage Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FB Price Targets Summary
San Miguel Food and Beverage Inc
According to Wall Street analysts, the average 1-year price target for FB is 85.83 PHP with a low forecast of 71 PHP and a high forecast of 102.9 PHP.
Dividends
Current shareholder yield for FB 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?
The intrinsic value of one FB stock under the Base Case scenario is 66.28 PHP.
Compared to the current market price of 51.05 PHP, San Miguel Food and Beverage Inc is Undervalued by 23%.