
Emperador Inc
XPHS:EMI

Intrinsic Value
The intrinsic value of one
EMI
stock under the Base Case scenario is
11.31
PHP.
Compared to the current market price of 13.08 PHP,
Emperador Inc
is
Overvalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Emperador Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Emperador Inc
Balance Sheet Decomposition
Emperador Inc
Current Assets | 85.5B |
Cash & Short-Term Investments | 9.5B |
Receivables | 17.1B |
Other Current Assets | 58.8B |
Non-Current Assets | 75.9B |
Long-Term Investments | 3.7B |
PP&E | 39.3B |
Intangibles | 31.8B |
Other Non-Current Assets | 1.2B |
Free Cash Flow Analysis
Emperador Inc
PHP | |
Free Cash Flow | PHP |
Earnings Waterfall
Emperador Inc
Revenue
|
61.8B
PHP
|
Cost of Revenue
|
-42.1B
PHP
|
Gross Profit
|
19.7B
PHP
|
Operating Expenses
|
-9.5B
PHP
|
Operating Income
|
10.2B
PHP
|
Other Expenses
|
-3.5B
PHP
|
Net Income
|
6.7B
PHP
|
EMI Profitability Score
Profitability Due Diligence
Emperador Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Emperador Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
EMI Solvency Score
Solvency Due Diligence
Emperador Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Score
Emperador Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EMI Price Targets Summary
Emperador Inc
According to Wall Street analysts, the average 1-year price target for
EMI
is 15.32 PHP
with a low forecast of 10.61 PHP and a high forecast of 19.95 PHP.
Dividends
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?
The intrinsic value of one
EMI
stock under the Base Case scenario is
11.31
PHP.
Compared to the current market price of 13.08 PHP,
Emperador Inc
is
Overvalued by 14%.