Ginebran Miguel (PHS:GSMI) Forward Rate of Return (Yacktman) %: 25.98% (As of Mar. 2026) — 13% Below 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
97 GF Score
Price ₱253.00
GF Value ₱297.89
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Ginebran Miguel Forward Rate of Return (Yacktman) %?

Ginebran Miguel PHS:GSMI -0.78% 97 Forward Rate of Return (Yacktman) % is 25.98% as of Mar. 2026, which is 13% below its 10-year median of 29.75. GuruFocus rates PHS:GSMI with a GF Score™ of 97/100 and a GF Value™ of ₱297.89 (Modestly Undervalued). The stock has 1 warning sign investors should review. Among 163 Beverages - Alcoholic companies, Ginebran Miguel ranks better than 89.57% on this metric.

Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation. Ginebran Miguel's forward rate of return for was 25.98%.

The historical rank and industry rank for Ginebran Miguel's Forward Rate of Return (Yacktman) % or its related term are showing as below:

PHS:GSMI' s Forward Rate of Return (Yacktman) % Range Over the Past 10 Years
Min: 24.9   Med: 29.75   Max: 49.02
Current: 26.61

During the past 13 years, Ginebran Miguel's highest Forward Rate of Return was 49.02. The lowest was 24.90. And the median was 29.75.

PHS:GSMI's Forward Rate of Return (Yacktman) % is ranked better than
89.57% of 163 companies
in the Beverages - Alcoholic industry
Industry Median: 10.4 vs PHS:GSMI: 26.61

Unlike the Earnings Yield %, the Forward Rate of Return uses the normalized Free Cash Flow of the past five years, and considers growth. The forward rate of return can be thought of as the return that investors buying the stock today can expect from it in the future.


Ginebran Miguel  (PHS:GSMI) Forward Rate of Return (Yacktman) % Explanation

Unlike the Earnings Yield, the Forward Rate of Return uses the normalized Free Cash Flow of the past five years, and considers growth. The forward rate of return can be thought of as the return that investors buying the stock today can expect from it in the future.

For the growth part of the Forward Rate of Return calculation, GuruFocus uses the 5-year average growth rate of EBITDA per share as the growth rate, and the growth rate is always capped at 20%. For the Free Cash Flow we use per share data averaged over five years. The reason we use five years is to make it comparable to the growth rate.


Be Aware

In the Forward Rate of Return calculation, the growth rate is added directly to today's free cash flow yield. Therefore the calculation is reliable only if the company can grow at the same rate in the future as it did in the past. Investors should pay close attention to this when researching growth stocks. A more accurate measurement for return is Return on Capital.


Ginebran Miguel Forward Rate of Return (Yacktman) % Related Terms


Ginebran Miguel Forward Rate of Return (Yacktman) % Historical Data

* Premium members only.

The historical data trend for Ginebran Miguel's Forward Rate of Return (Yacktman) % 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 Forward Rate of Return (Yacktman) % Chart

Ginebran Miguel Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Forward Rate of Return (Yacktman) %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 27.99 31.21 28.10 25.49 25.50

Ginebran Miguel Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Forward Rate of Return (Yacktman) % 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 25.99 26.32 26.07 25.50 25.98

PHS:GSMI vs BF.B: Forward Rate of Return (Yacktman) % Comparison

For the Beverages - Wineries & Distilleries subindustry, Ginebran Miguel's Forward Rate of Return (Yacktman) %, along with its competitors' market caps and Forward Rate of Return (Yacktman) % 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 Forward Rate of Return (Yacktman) % vs Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Ginebran Miguel's Forward Rate of Return (Yacktman) % distribution charts can be found below:

* The bar in red indicates where Ginebran Miguel's Forward Rate of Return (Yacktman) % falls into.


PHS:GSMI
97GF Score
Ginebra San Miguel Inc PHS:GSMI
Forward Rate of Return (Yacktman) % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ginebran Miguel Forward Rate of Return (Yacktman) % Calculation

Forward Rate of Return is a concept that Don Yacktman uses in his investment approach. Yacktman explained the forward rate of return concept in detail in his interview with GuruFocus. Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation. He said in the interview (March 2012, when the S&P 500 was at about 1400):

If the business is stable, this calculation is fairly straightforward. For instance, on the S&P 500 we would normalize earnings. We would then calculate what percentage of those earnings are not reinvested in the underlying businesses and are therefore free. Historically, for the S&P 500, this has been just under 50% of earnings. Currently, we expect the S&P to earn about 70 on a normalized basis, a number which is far below reported earnings due to our adjusting for record high profit margins. $70 X ½ / 1400 gives you a normalized free cash flow yield of approximately 2.5%.

The historical real growth rate of the S&P 500 (companies) is about 1.5%. Assuming an inflation rate of 2.5%, the forward rate of return on an investment in the S&P 500 is about 6.5% today (2.5% free cash flow yield plus 1.5% real growth plus 2.5% inflation).

Ginebran Miguel's Forward Rate of Return of Mar. 2026 is

Forward Rate of Return=Normalized Free Cash Flow/Price+5-Year EBITDA Growth Rate
=19.49142857/275.6+0.1891
=25.98 %

* 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 Forward Rate of Return (Yacktman) % of 25.98% mean?
Ginebran Miguel (PHS:GSMI) has a Forward Rate of Return (Yacktman) % of 25.98% as of Mar. 2026. Yacktman's forward rate of return equals the sum of normalized free-cash-flow yield plus earnings growth. View historical data on Ginebran Miguel and its competitors. This is 13% below median its historical median of 29.75. Over the past decade, Ginebran Miguel's Forward Rate of Return (Yacktman) % has ranged from 24.90 to 49.02. According to the industry distribution chart, Ginebran Miguel ranks #17 out of 163 companies in the Beverages - Alcoholic industry, placing it in the top 10.4%.
Is Ginebran Miguel's Forward Rate of Return (Yacktman) % too high?
Ginebran Miguel's current Forward Rate of Return (Yacktman) % of 25.98% is 13% below median its 10-year median of 29.75. Over the past 10 years, this metric has ranged from a low of 24.90 to a high of 49.02. The Beverages - Alcoholic industry median Forward Rate of Return (Yacktman) % is 10.40. Ginebran Miguel's value of 25.98% is 149.8% above this industry median. Based on the distribution chart, Ginebran Miguel ranks #17 out of 163 companies in the Beverages - Alcoholic industry, which is in the top quartile — a strong position relative to peers. Overall, Ginebran Miguel has a GF Score™ of 97/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Ginebran Miguel's Forward Rate of Return (Yacktman) % compare to BF.B?
According to the Beverages - Alcoholic industry distribution chart, Ginebran Miguel ranks #17 out of 163 companies for Forward Rate of Return (Yacktman) %. This places Ginebran Miguel in the top 10% of its industry — outperforming the majority of peers. The industry median Forward Rate of Return (Yacktman) % is 10.40. Ginebran Miguel's value of 25.98% is 149.8% above this benchmark. Historically, Ginebran Miguel's own Forward Rate of Return (Yacktman) % has ranged from 24.90 to 49.02 over the past decade. While the company's 10-year median is 29.75 vs. the industry median of 10.40, Ginebran Miguel has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Forward Rate of Return (Yacktman) % for a Beverages - Alcoholic company?
The median Forward Rate of Return (Yacktman) % among Beverages - Alcoholic companies is 10.40, based on 163 companies in the industry. Companies in the top quartile (top 25%) have a Forward Rate of Return (Yacktman) % significantly above this median, while those in the bottom quartile fall well below. However, Forward Rate of Return (Yacktman) % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Ginebran Miguel's current Forward Rate of Return (Yacktman) % of 25.98% is 149.8% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Forward Rate of Return (Yacktman) % mean?
A high Forward Rate of Return (Yacktman) % can signal that a stock is expensive relative to its fundamentals. Yacktman's forward rate of return equals the sum of normalized free-cash-flow yield plus earnings growth. View historical data on Ginebran Miguel and its competitors. For the Beverages - Alcoholic industry, the median Forward Rate of Return (Yacktman) % is 10.40 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Ginebran Miguel's current Forward Rate of Return (Yacktman) % is 25.98%, which is 13% below median its own 10-year median of 29.75. 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 ₱297.89, compared to a current price of ₱253.00 — trading 15.1% below its estimated fair value. The current Forward Rate of Return (Yacktman) % is 25.98%, which is 13% below median its 10-year median of 29.75 and 149.8% above the Beverages - Alcoholic industry median of 10.40. Ginebran Miguel's overall GF Score™ is 97/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Forward Rate of Return (Yacktman) % calculated?
Forward Rate of Return (Yacktman) % is calculated from a company's financial statements. For Ginebran Miguel (PHS:GSMI), the current Forward Rate of Return (Yacktman) % is 25.98% as of Mar. 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 ₱253.00 is trading 15.1% below its estimated GF Value™ of ₱297.89. GuruFocus considers Ginebran Miguel to be Modestly Undervalued.

Key valuation signals for PHS:GSMI:

  • Forward Rate of Return (Yacktman) %: 25.98% (13% below median its 10-year median of 29.75)
  • GF Value™: ₱297.89 vs. price of ₱253.00 (15.1% below fair value)
  • GF Score™: 97/100 with 1 warning sign
  • Industry Position: 149.8% above the Beverages - Alcoholic median (#17 of 163)

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.
97GF Score

Get the complete analysis for PHS:GSMI

Forward Rate of Return (Yacktman) % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₱253.00
Price
₱297.89
GF Value