
United Spirits Ltd
NSE:UNITDSPR

Intrinsic Value
The intrinsic value of one
UNITDSPR
stock under the Base Case scenario is
617.78
INR.
Compared to the current market price of 1 316 INR,
United Spirits Ltd
is
Overvalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
United Spirits Ltd
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
United Spirits Ltd
Balance Sheet Decomposition
United Spirits Ltd
Current Assets | 73.8B |
Cash & Short-Term Investments | 19.1B |
Receivables | 30.7B |
Other Current Assets | 24.1B |
Non-Current Assets | 38.7B |
Long-Term Investments | 3B |
PP&E | 11.1B |
Intangibles | 3.5B |
Other Non-Current Assets | 21.2B |
Free Cash Flow Analysis
United Spirits Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
United Spirits Ltd
Revenue
|
260.2B
INR
|
Cost of Revenue
|
-207.5B
INR
|
Gross Profit
|
52.7B
INR
|
Operating Expenses
|
-35.5B
INR
|
Operating Income
|
17.3B
INR
|
Other Expenses
|
-3.2B
INR
|
Net Income
|
14.1B
INR
|
UNITDSPR Profitability Score
Profitability Due Diligence
United Spirits Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
United Spirits Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
UNITDSPR Solvency Score
Solvency Due Diligence
United Spirits Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Score
United Spirits Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UNITDSPR Price Targets Summary
United Spirits Ltd
According to Wall Street analysts, the average 1-year price target for
UNITDSPR
is 1 662.36 INR
with a low forecast of 1 032.22 INR and a high forecast of 1 979.25 INR.
Dividends
Current shareholder yield for MCDOWELL-N 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
UNITDSPR
stock under the Base Case scenario is
617.78
INR.
Compared to the current market price of 1 316 INR,
United Spirits Ltd
is
Overvalued by 53%.