Ginebran Miguel (PHS:GSMI) Intrinsic Value: Projected FCF: ₱358.88 (As of Jul. 29, 2026) — 65151% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

PHS:GSMI Ginebra San Miguel Inc PHS:GSMI
90 GF Score
Price ₱262.00
GF Value ₱299.25
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Ginebran Miguel Intrinsic Value: Projected FCF?

Ginebran Miguel PHS:GSMI +0.46% 90 Intrinsic Value: Projected FCF is ₱358.88 as of Jul. 29, 2026, which is 100% below its 10-year median of 0.55. GuruFocus rates PHS:GSMI with a GF Score™ of 90/100 and a GF Value™ of ₱299.25 (Modestly Undervalued). The stock has 1 warning sign investors should review. Among 159 Beverages - Alcoholic companies, Ginebran Miguel ranks better than 66.67% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-07-29), Ginebran Miguel's Intrinsic Value: Projected FCF is ₱358.88. The stock price of Ginebran Miguel is ₱262.00. Therefore, Ginebran Miguel's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

The historical rank and industry rank for Ginebran Miguel's Intrinsic Value: Projected FCF or its related term are showing as below:

PHS:GSMI' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.21   Med: 0.55   Max: 1.13
Current: 0.73

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Ginebran Miguel was 1.13. The lowest was 0.21. And the median was 0.55.

PHS:GSMI's Price-to-Projected-FCF is ranked better than
66.67% of 159 companies
in the Beverages - Alcoholic industry
Industry Median: 1.06 vs PHS:GSMI: 0.73

Ginebran Miguel  (PHS:GSMI) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Ginebran Miguel's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=262.00/358.87588469523
=0.73

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Ginebran Miguel Intrinsic Value: Projected FCF Related Terms


Ginebran Miguel Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Ginebran Miguel's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Ginebran Miguel Intrinsic Value: Projected FCF Chart

Ginebran Miguel Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 158.66 207.59 248.20 275.35 323.64

Ginebran Miguel Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 305.50 304.22 317.38 323.64 358.88

PHS:GSMI vs BF.B: Intrinsic Value: Projected FCF Comparison

For the Beverages - Wineries & Distilleries subindustry, Ginebran Miguel's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Ginebran Miguel Price-to-Projected-FCF vs Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Ginebran Miguel's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Ginebran Miguel's Price-to-Projected-FCF falls into.


PHS:GSMI
90GF Score
Ginebra San Miguel Inc PHS:GSMI
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ginebran Miguel Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Ginebran Miguel's Free Cash Flow(6 year avg) = ₱5,451.90.

Ginebran Miguel's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*5451.8976+27158.188*0.8)/286.328
=358.88

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of ₱358.88 mean?
Ginebran Miguel (PHS:GSMI) has a Intrinsic Value: Projected FCF of ₱358.88 as of Jul. 29, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Ginebran Miguel and its competitors. This is 65151% above median its historical median of 0.55. Over the past decade, Ginebran Miguel's Intrinsic Value: Projected FCF has ranged from 0.21 to 1.13. According to the industry distribution chart, Ginebran Miguel ranks #53 out of 159 companies in the Beverages - Alcoholic industry, placing it in the top 33.3%.
Is Ginebran Miguel's Intrinsic Value: Projected FCF too high?
Ginebran Miguel's current Intrinsic Value: Projected FCF of ₱358.88 is 65151% above median its 10-year median of 0.55. Over the past 10 years, this metric has ranged from a low of 0.21 to a high of 1.13. Based on the distribution chart, Ginebran Miguel ranks #53 out of 159 companies in the Beverages - Alcoholic industry, which is above the industry midpoint. Overall, Ginebran Miguel has a GF Score™ of 90/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Ginebran Miguel's Intrinsic Value: Projected FCF compare to BF.B?
According to the Beverages - Alcoholic industry distribution chart, Ginebran Miguel ranks #53 out of 159 companies for Intrinsic Value: Projected FCF. This puts Ginebran Miguel in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.06. Historically, Ginebran Miguel's own Intrinsic Value: Projected FCF has ranged from 0.21 to 1.13 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Beverages - Alcoholic company?
The median Intrinsic Value: Projected FCF among Beverages - Alcoholic companies is 1.06, based on 159 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Ginebran Miguel and its competitors. For the Beverages - Alcoholic industry, the median Intrinsic Value: Projected FCF is 1.06 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Ginebran Miguel's current Intrinsic Value: Projected FCF is ₱358.88, which is 65151% above median its own 10-year median of 0.55. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ginebran Miguel stock overvalued right now?
Based on GuruFocus' analysis, Ginebran Miguel (PHS:GSMI) is currently considered Modestly Undervalued. The stock's GF Value™ is ₱299.25, compared to a current price of ₱262.00 — trading 12.4% below its estimated fair value. The current Intrinsic Value: Projected FCF is ₱358.88, which is 65151% above median its 10-year median of 0.55. Ginebran Miguel's overall GF Score™ is 90/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Ginebran Miguel (PHS:GSMI), the current Intrinsic Value: Projected FCF is ₱358.88 as of Jul. 29, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Ginebran Miguel (PHS:GSMI) Overvalued in 2026?

Based on GuruFocus' analysis, Ginebran Miguel stock appears to be undervalued. The current stock price of ₱262.00 is trading 12.4% below its estimated GF Value™ of ₱299.25. GuruFocus considers Ginebran Miguel to be Modestly Undervalued.

Key valuation signals for PHS:GSMI:

  • Intrinsic Value: Projected FCF: ₱358.88 (65151% above median its 10-year median of 0.55)
  • GF Value™: ₱299.25 vs. price of ₱262.00 (12.4% below fair value)
  • GF Score™: 90/100 with 1 warning sign

No single metric tells the full story. See the PHS:GSMI stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Ginebran Miguel Business Description

Address St. Francis Street, Ortigas Center, 3rd and 6th Floor, San Miguel Properties Centre, Mandaluyong, PHL, 1550
Ginebra San Miguel Inc manufactures and sells alcoholic beverages in the Philippines. It offers alcoholic beverages, under the following brand names: Ginebra San Miguel gin, GSM Blue, GSM Blue Flavors, Ginebra San Miguel Premium Gin, Antonov Vodka, Primera Light Brandy, Vino Kulafu, and Antonov vodka.
90GF Score

Get the complete analysis for PHS:GSMI

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₱262.00
Price
₱299.25
GF Value