Embotelladora Andina S.A.
AI Valuation
AI-generated fair value estimate for this company.
AI Fair Value
$30.15
Market Price
$30.60
Overvalued By
1.5%
Method: 10-year owner-earnings DCF in CLP, converted to USD/ADR: CLP 260B/yr normalized FCF base (below TTM net income of CLP 290B to reflect bottling-business capex intensity); 5%/yr growth yrs 1-5; 4%/yr yrs 6-10; 9.5% discount rate; 3% terminal growth; ~946.6M total local shares; CLP/USD approximately 975; ADR ratio of 6 local B shares per ADR.
Reasoning: Andina is a stable, mature, cash-generative regional Coca-Cola bottler (Chile/Brazil/Argentina/Paraguay) with low-volatility mid-single-digit growth, so a local-currency owner-earnings DCF converted at spot FX is appropriate; the result lands close to the current quote, consistent with a fairly-valued consumer staple.