The Discounted Cash Flow (DCF) valuation of United Spirits Ltd (MCDOWELL-N.NS) is 279.18 INR. With the latest stock price at 1,500.15 INR, the upside of United Spirits Ltd based on DCF is -81.4%.
Based on the latest price of 1,500.15 INR and our DCF valuation, United Spirits Ltd (MCDOWELL-N.NS) is a sell. selling MCDOWELL-N.NS stocks now will result in a potential gain of 81.4%.
| Range | Selected | |
| WACC / Discount Rate | 13.3% - 17.6% | 15.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 230.51 - 364.48 | 279.18 |
| Upside | -84.6% - -75.7% | -81.4% |