Upson International Valuation

Q: What is the Fair Price of UPSON when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

UPSON (₱0.79) is trading below our estimate of [[fair value]] (₱1.62)

Is UPSON undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of UPSON when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: UPSON (₱0.79) is trading below our estimate of fair value (₱1.62)

Significantly Below Fair Value: UPSON is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for UPSON?

Key metric: As UPSON is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for UPSON. This is calculated by dividing UPSON's market cap by their current earnings.
What is UPSON's PE Ratio?
PE Ratio	5.3x
Earnings	₱463.73m
Market Cap	₱2.47b

UPSON key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.3x
Enterprise Value/EBITDA	6.1x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does UPSON's PE Ratio compare to its peers?

The above table shows the PE ratio for UPSON vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	18x
HOME AllHome	4.6x	17.0%	₱2.6b
SSI SSI Group	4.2x	n/a	₱9.6b
3021 Pacific NetLtd	14.8x	n/a	JP¥6.7b
UFOE Damai Sejahtera Abadi	48.6x	n/a	Rp640.5b
UPSON Upson International	5.3x	n/a	₱2.5b

Price-To-Earnings vs Peers: UPSON is good value based on its Price-To-Earnings Ratio (5.3x) compared to the peer average (18x).

Price to Earnings Ratio vs Industry

How does UPSON's PE Ratio compare vs other companies in the Asian Specialty Retail Industry?

2 Companies	Price / Earnings	Estimated Growth	Market Cap

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: UPSON is good value based on its Price-To-Earnings Ratio (5.3x) compared to the Asian Specialty Retail industry average (17.6x).

Price to Earnings Ratio vs Fair Ratio

What is UPSON's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

UPSON PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	5.3x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate UPSON's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.