The Discounted Cash Flow (DCF) valuation of United Breweries Ltd (UBL.NS) is 945.15 INR. With the latest stock price at 2,050.60 INR, the upside of United Breweries Ltd based on DCF is -53.9%.
Based on the latest price of 2,050.60 INR and our DCF valuation, United Breweries Ltd (UBL.NS) is a sell. selling UBL.NS stocks now will result in a potential gain of 53.9%.
| Range | Selected | |
| WACC / Discount Rate | 12.9% - 16.7% | 14.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 761.34 - 1,260.25 | 945.15 |
| Upside | -62.9% - -38.5% | -53.9% |