S

San Miguel Corp
XPHS:SMC

Watchlist Manager
San Miguel Corp
XPHS:SMC
Watchlist
Price: 77.5 PHP Market Closed
Market Cap: 233.3B PHP

Relative Value

The Relative Value of one SMC stock under the Base Case scenario is 392.62 PHP. Compared to the current market price of 77.5 PHP, San Miguel Corp is Undervalued by 80%.

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.

SMC Relative Value
Base Case
392.62 PHP
Undervaluation 80%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
85
Median 3Y
0.2
Median 5Y
0.3
Industry
0.8
vs History
30
vs Industry
Median 3Y
-18.1
Median 5Y
-17.3
Industry
12.2
vs History
68
vs Industry
37
Median 3Y
3.3
Median 5Y
3.8
Industry
7.3
vs History
vs Industry
12
Median 3Y
-3.8
Median 5Y
-3.9
Industry
14.1
vs History
96
vs Industry
50
Median 3Y
1
Median 5Y
1
Industry
1
vs History
71
vs Industry
50
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1
vs History
76
vs Industry
36
Median 3Y
5.1
Median 5Y
5.2
Industry
4.4
vs History
30
vs Industry
47
Median 3Y
6.4
Median 5Y
6.4
Industry
8.4
vs History
68
vs Industry
49
Median 3Y
8.4
Median 5Y
8.7
Industry
12.4
vs History
39
vs Industry
9
Median 3Y
15.1
Median 5Y
15.1
Industry
9.6
vs History
vs Industry
44
Median 3Y
-11.9
Median 5Y
-11.9
Industry
13.2
vs History
41
vs Industry
38
Median 3Y
0.7
Median 5Y
0.7
Industry
0.6

Multiples Across Competitors

SMC Competitors Multiples
San Miguel Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PH
San Miguel Corp
XPHS:SMC
233.3B PHP 0.2 18.3 8.2 8.2
US
General Electric Co
NYSE:GE
263.3B USD 6.6 37.6 35.9 41.2
DE
Siemens AG
XETRA:SIE
170B EUR 2.2 17.3 14.1 18.5
US
Honeywell International Inc
NASDAQ:HON
154.5B USD 3.9 27.1 18.2 21.4
JP
Hitachi Ltd
TSE:6501
18.4T JPY 1.9 29.9 12.9 18.6
US
3M Co
NYSE:MMM
82.3B USD 3.4 18.9 14 17.5
ZA
Bidvest Group Ltd
JSE:BVT
81.1B Zac 0 0 0 0
US
Roper Technologies Inc
F:ROP
52B EUR 8.4 40.8 23.4 33
CN
CITIC Ltd
HKEX:267
313.6B HKD 0.4 5 59.8 0
HK
CK Hutchison Holdings Ltd
HKEX:1
185.8B HKD 0.7 10.9 5.1 12.9
KR
Samsung C&T Corp
KRX:028260
26.6T KRW 0.6 11.9 6.5 8.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PH
S
San Miguel Corp
XPHS:SMC
Average EV/EBITDA: 19.8
8.2
N/A N/A
US
General Electric Co
NYSE:GE
35.9
20%
1.8
DE
Siemens AG
XETRA:SIE
14.1
12%
1.2
US
Honeywell International Inc
NASDAQ:HON
18.2
8%
2.3
JP
Hitachi Ltd
TSE:6501
12.9
11%
1.2
US
3M Co
NYSE:MMM
14
7%
2
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
4%
N/A
US
R
Roper Technologies Inc
F:ROP
23.4
8%
2.9
CN
CITIC Ltd
HKEX:267
59.8
82%
0.7
HK
CK Hutchison Holdings Ltd
HKEX:1
5.1
8%
0.6
KR
Samsung C&T Corp
KRX:028260
6.5
8%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PH
S
San Miguel Corp
XPHS:SMC
Average EV/EBIT: 20
8.2
N/A N/A
US
General Electric Co
NYSE:GE
41.2
23%
1.8
DE
Siemens AG
XETRA:SIE
18.5
15%
1.2
US
Honeywell International Inc
NASDAQ:HON
21.4
10%
2.1
JP
Hitachi Ltd
TSE:6501
18.6
N/A N/A
US
3M Co
NYSE:MMM
17.5
8%
2.2
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
3%
N/A
US
R
Roper Technologies Inc
F:ROP
33
11%
3
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
HK
CK Hutchison Holdings Ltd
HKEX:1
12.9
21%
0.6
KR
Samsung C&T Corp
KRX:028260
8.5
9%
0.9