As of 2025-06-29, the Intrinsic Value of UPL Ltd (UPL.NS) is 433.64 INR. This UPL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 644.90 INR, the upside of UPL Ltd is -32.80%.
The range of the Intrinsic Value is 348.29 - 559.76 INR
Based on its market price of 644.90 INR and our intrinsic valuation, UPL Ltd (UPL.NS) is overvalued by 32.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 348.29 - 559.76 | 433.64 | -32.8% |
| DCF (Growth 10y) | 483.08 - 729.38 | 583.65 | -9.5% |
| DCF (EBITDA 5y) | 502.18 - 704.78 | 613.79 | -4.8% |
| DCF (EBITDA 10y) | 580.70 - 822.04 | 703.26 | 9.0% |
| Fair Value | 239.59 - 239.59 | 239.59 | -62.85% |
| P/E | 188.93 - 259.17 | 214.22 | -66.8% |
| EV/EBITDA | 415.50 - 615.29 | 517.35 | -19.8% |
| EPV | 510.36 - 638.47 | 574.41 | -10.9% |
| DDM - Stable | 38.82 - 73.11 | 55.97 | -91.3% |
| DDM - Multi | 118.87 - 178.59 | 143.09 | -77.8% |
| Market Cap (mil) | 603,607.06 |
| Beta | 0.91 |
| Outstanding shares (mil) | 935.97 |
| Enterprise Value (mil) | 759,227.06 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.04% |
| Cost of Debt | 11.42% |
| WACC | 15.44% |