United Breweries Ltd
NSE:UBL

Watchlist Manager
United Breweries Ltd Logo
United Breweries Ltd
NSE:UBL
Watchlist
Price: 1 629.4 INR -1.14% Market Closed
Market Cap: 430.8B INR

Relative Value

The Relative Value of one UBL stock under the Base Case scenario is 1 504.16 INR. Compared to the current market price of 1 629.4 INR, United Breweries Ltd is Overvalued by 8%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

UBL Relative Value
Base Case
1 504.16 INR
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
30
Median 3Y
2.6
Median 5Y
2.8
Industry
1.7
Forward
4.3
vs History
61
vs Industry
2
Median 3Y
121.1
Median 5Y
127.3
Industry
18.5
Forward
79.2
vs History
33
vs Industry
100
Median 3Y
109.8
Median 5Y
55.4
Industry
11.8
vs History
20
vs Industry
100
Median 3Y
103.2
Median 5Y
98.4
Industry
19.8
vs History
77
vs Industry
4
Median 3Y
11.3
Median 5Y
11
Industry
2
vs History
84
vs Industry
32
Median 3Y
2.7
Median 5Y
2.7
Industry
1.9
Forward
4.4
vs History
95
vs Industry
11
Median 3Y
13.5
Median 5Y
13.9
Industry
4.9
vs History
77
vs Industry
2
Median 3Y
65.3
Median 5Y
66.8
Industry
11.3
Forward
44.9
vs History
71
vs Industry
4
Median 3Y
96.4
Median 5Y
97.6
Industry
14.8
Forward
62.5
vs History
33
vs Industry
100
Median 3Y
110.8
Median 5Y
54.5
Industry
13.1
vs History
vs Industry
100
Median 3Y
-145.3
Median 5Y
54.4
Industry
20.8
vs History
95
vs Industry
6
Median 3Y
8.3
Median 5Y
8.4
Industry
1.4

Multiples Across Competitors

UBL Competitors Multiples
United Breweries Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
United Breweries Ltd
NSE:UBL
430.8B INR 2.4 117.6 58.6 87.4
BE
Anheuser-Busch Inbev SA
MIL:ABI
114B EUR 2.2 27.9 9.8 13.4
BE
Anheuser Busch Inbev SA
XETRA:1NBA
107.6B EUR 2.2 20.7 9.1 12.2
NL
Heineken NV
AEX:HEIA
39.6B EUR 1.4 21.7 8 13.3
BR
Ambev SA
BOVESPA:ABEV3
222.2B BRL 2.4 15.1 6.8 9
NL
Heineken Holding NV
AEX:HEIO
17.5B EUR 0.6 18.9 5.1 9.1
DK
Carlsberg A/S
CSE:CARL B
109.8B DKK 1.3 12.3 10.1 14.4
JP
Asahi Group Holdings Ltd
TSE:2502
2.6T JPY 0.9 15 8.1 13.1
HK
Budweiser Brewing Company APAC Ltd
HKEX:1876
103.7B HKD 2.2 22.4 6.7 10.6
JP
Kirin Holdings Co Ltd
TSE:2503
1.9T JPY 0.8 23.5 9.1 14
CN
Tsingtao Brewery Co Ltd
SSE:600600
84.9B CNY 2.6 18.3 15.4 15.4