As of 2025-05-25, the Intrinsic Value of United Spirits Ltd (MCDOWELL-N.NS) is 279.18 INR. This MCDOWELL-N.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,500.15 INR, the upside of United Spirits Ltd is -81.40%.
The range of the Intrinsic Value is 230.51 - 364.48 INR
Based on its market price of 1,500.15 INR and our intrinsic valuation, United Spirits Ltd (MCDOWELL-N.NS) is overvalued by 81.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 230.51 - 364.48 | 279.18 | -81.4% |
| DCF (Growth 10y) | 258.19 - 395.94 | 309.08 | -79.4% |
| DCF (EBITDA 5y) | 407.76 - 770.66 | 574.99 | -61.7% |
| DCF (EBITDA 10y) | 367.85 - 698.95 | 509.92 | -66.0% |
| Fair Value | 483.95 - 483.95 | 483.95 | -67.74% |
| P/E | 443.52 - 771.22 | 606.08 | -59.6% |
| EV/EBITDA | 210.25 - 810.74 | 462.34 | -69.2% |
| EPV | 166.38 - 216.06 | 191.22 | -87.3% |
| DDM - Stable | 92.84 - 210.63 | 151.74 | -89.9% |
| DDM - Multi | 135.40 - 244.53 | 174.85 | -88.3% |
| Market Cap (mil) | 1,091,134.10 |
| Beta | 0.77 |
| Outstanding shares (mil) | 727.35 |
| Enterprise Value (mil) | 1,081,094.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.43% |
| Cost of Debt | 8.27% |
| WACC | 15.42% |