
United Breweries Ltd
NSE:UBL

Intrinsic Value
The intrinsic value of one
UBL
stock under the Base Case scenario is
965.34
INR.
Compared to the current market price of 2 014.4 INR,
United Breweries Ltd
is
Overvalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
United Breweries Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
United Breweries Ltd
Balance Sheet Decomposition
United Breweries Ltd
Current Assets | 44.6B |
Cash & Short-Term Investments | 1.6B |
Receivables | 24.3B |
Other Current Assets | 18.7B |
Non-Current Assets | 26.1B |
Long-Term Investments | 465.9m |
PP&E | 19.1B |
Intangibles | 140m |
Other Non-Current Assets | 6.3B |
Free Cash Flow Analysis
United Breweries Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
United Breweries Ltd
Revenue
|
197.7B
INR
|
Cost of Revenue
|
-160.1B
INR
|
Gross Profit
|
37.6B
INR
|
Operating Expenses
|
-32B
INR
|
Operating Income
|
5.6B
INR
|
Other Expenses
|
-1.4B
INR
|
Net Income
|
4.3B
INR
|
UBL Profitability Score
Profitability Due Diligence
United Breweries Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
United Breweries Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
UBL Solvency Score
Solvency Due Diligence
United Breweries Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Score
United Breweries Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UBL Price Targets Summary
United Breweries Ltd
According to Wall Street analysts, the average 1-year price target for
UBL
is 2 119.7 INR
with a low forecast of 1 196.85 INR and a high forecast of 2 740.5 INR.
Dividends
Current shareholder yield for UBL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
UBL
stock under the Base Case scenario is
965.34
INR.
Compared to the current market price of 2 014.4 INR,
United Breweries Ltd
is
Overvalued by 52%.