logo
PGMN3 logo

PGMN3
Empreendimentos Pague Menos

Continuous Care For Chronic Patients Will Strengthen Customer Loyalty

AN
Consensus Narrative from 6 Analysts
Published
March 10 2025
Updated
March 19 2025
Share
WarrenAI's Fair Value
R$3.95
19.2% undervalued intrinsic discount
19 Mar
R$3.19
Loading
1Y
17.7%
7D
2.6%

Author's Valuation

R$4.0

19.2% undervalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • Integration of Extrafarma stores boosts scaling and synergy, enhancing revenue, earnings, and profitability potential through optimized margins.
  • Operational improvements and strategic focus on chronic care increase market share, customer loyalty, and margins, driving sustainable revenue expansion.
  • Macroeconomic instability, regulatory changes, and increased competition threaten Pague Menos' revenue growth and profit margins, compounded by high leverage and potential operational inefficiencies.

Catalysts

About Empreendimentos Pague Menos
    Operates a chain of pharmacies in Brazil.
What are the underlying business or industry changes driving this perspective?
  • The integration of Extrafarma stores into Pague Menos has shown promising results, with significant scaling in average sales and contribution margins, indicating further potential for synergy optimization and profitability improvements moving forward. This can positively impact revenue and earnings.
  • The company is capturing a larger market share across Brazil, particularly in the Northeast region, driven by operational improvements and strategic campaigns, suggesting a potential increase in sales volume and revenue growth.
  • There is a strong focus on operational excellence and digital transformation, expanding the omnichannel experience and enhancing CRM actions, which have already resulted in increased customer engagement and sales throughput. These efforts are likely to drive sustainable revenue expansion.
  • Strategic focus on continuous care for chronic patients is likely to enhance customer loyalty and repeat business, leading to higher sales from existing customers and an increase in net margins due to an optimized mix of high-margin prescription drug sales.
  • Ongoing deleveraging efforts and expense control measures are set to improve operational efficiency and financial health, supporting better EBITDA margins and reduced net debt levels, ultimately enhancing bottom-line earnings.

Empreendimentos Pague Menos Earnings and Revenue Growth

Empreendimentos Pague Menos Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Empreendimentos Pague Menos's revenue will grow by 9.8% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 0.0% today to 2.6% in 3 years time.
  • Analysts expect earnings to reach R$435.8 million (and earnings per share of R$0.53) by about March 2028, up from R$49.0 thousand today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 8.2x on those 2028 earnings, down from 35868.3x today. This future PE is lower than the current PE for the BR Consumer Retailing industry at 12.7x.
  • Analysts expect the number of shares outstanding to decline by 3.33% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 20.65%, as per the Simply Wall St company report.

Empreendimentos Pague Menos Future Earnings Per Share Growth

Empreendimentos Pague Menos Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The potential for market uncertainty and macroeconomic instability in Brazil could negatively impact consumer spending power, posing risks to Pague Menos' revenue growth.
  • Regulatory changes, such as the proposed cap on drug prices, could compress profit margins if implemented, affecting overall net earnings.
  • Although the expansion strategy shows potential, the execution of integrating new stores and optimizing post-merger synergies with Extrafarma poses a risk of operational inefficiency, which could impact both revenue and expense control.
  • High leverage and debt levels could be problematic if cash flows do not improve as expected, leading to financial strain and potentially impacting net margins.
  • Increased competition from both physical and online channels, including marketplaces expanding their focus on healthcare products, could erode market share and pressure Pague Menos' revenue growth.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of R$3.95 for Empreendimentos Pague Menos based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of R$4.5, and the most bearish reporting a price target of just R$3.4.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be R$16.7 billion, earnings will come to R$435.8 million, and it would be trading on a PE ratio of 8.2x, assuming you use a discount rate of 20.6%.
  • Given the current share price of R$3.06, the analyst price target of R$3.95 is 22.5% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives