As of 2025-07-01, 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) | 422.77 - 663.05 | 529.37 | -64.7% |
| DCF (EBITDA 10y) | 377.16 - 618.54 | 478.90 | -68.1% |
| Fair Value | 483.95 - 483.95 | 483.95 | -67.74% |
| P/E | 262.23 - 652.36 | 440.48 | -70.6% |
| EV/EBITDA | 191.15 - 676.08 | 386.33 | -74.2% |
| 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% |