investorscraft@gmail.com

Intrinsic ValueCompañía Cervecerías Unidas S.A. (CCU)

Previous Close$11.94
Intrinsic Value
Upside potential
Previous Close
$11.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Compañía Cervecerías Unidas S.A. (CCU) is a leading beverage company in Chile and Argentina, operating across beer, soft drinks, mineral water, wine, and pisco. The company generates revenue through production, distribution, and sales of alcoholic and non-alcoholic beverages, leveraging a vertically integrated model that includes manufacturing, logistics, and retail partnerships. CCU holds a dominant market position in Chile, supported by well-established brands like Cristal and Escudo, while also expanding its footprint in Argentina and other Latin American markets. The company competes in a consolidated industry, facing rivalry from multinational players but maintaining strong brand loyalty and distribution networks. Its diversified portfolio mitigates exposure to single-product risks, while strategic partnerships, such as its joint venture with Heineken, enhance its competitive edge. CCU’s focus on premiumization and innovation in craft beer and RTD beverages aligns with evolving consumer preferences, reinforcing its market leadership.

Revenue Profitability And Efficiency

In FY 2024, CCU reported revenue of CLP 2.9 trillion, with net income of CLP 160.9 billion, reflecting a net margin of approximately 5.5%. The company’s operating cash flow stood at CLP 287.5 billion, supporting reinvestment and shareholder returns. Capital expenditures of CLP 152.9 billion indicate ongoing investments in production capacity and efficiency improvements, though free cash flow generation remains robust after accounting for these outlays.

Earnings Power And Capital Efficiency

CCU’s diluted EPS of CLP 871.14 demonstrates its earnings capacity, supported by stable demand for core beverage products. The company’s capital efficiency is evident in its ability to sustain profitability despite inflationary pressures and input cost volatility. Its joint ventures and licensing agreements, such as with Heineken, contribute to earnings diversification while minimizing capital intensity in certain segments.

Balance Sheet And Financial Health

CCU maintains a solid balance sheet, with cash and equivalents of CLP 707.1 billion against total debt of CLP 1.41 trillion. The debt level is manageable given the company’s cash flow generation and liquidity position. A disciplined approach to leverage and working capital management supports financial flexibility, enabling continued investment and dividend distributions.

Growth Trends And Dividend Policy

CCU has demonstrated consistent revenue growth, driven by market share gains and premium product expansion. The company’s dividend per share of CLP 442.74 reflects a commitment to returning capital to shareholders, supported by stable cash flows. Future growth may hinge on geographic expansion and product innovation, particularly in higher-margin categories like craft beer and non-alcoholic beverages.

Valuation And Market Expectations

CCU’s valuation reflects its market leadership and steady cash flow generation. Investors likely price in moderate growth expectations, balancing the company’s strong domestic position with exposure to regional economic fluctuations. The dividend yield and earnings stability may appeal to income-focused investors, while premiumization efforts could drive long-term earnings upside.

Strategic Advantages And Outlook

CCU’s strategic advantages include its strong brand portfolio, distribution network, and joint venture synergies. The outlook remains positive, with opportunities in premium beverages and operational efficiencies offsetting macroeconomic risks. The company’s focus on sustainability and digital transformation may further enhance competitiveness in the evolving beverage market.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount