United Spirits Ltd
NSE:MCDOWELL-N

Watchlist Manager
United Spirits Ltd Logo
United Spirits Ltd
NSE:MCDOWELL-N
Watchlist
Price: 1 544.8 INR -1.72% Market Closed
Market Cap: 1.1T INR
Have any thoughts about
United Spirits Ltd?
Write Note

Relative Value

The Relative Value of one MCDOWELL-N stock under the Base Case scenario is 910.75 INR. Compared to the current market price of 1 544.8 INR, United Spirits Ltd is Overvalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MCDOWELL-N Relative Value
Base Case
910.75 INR
Overvaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
21
Median 3Y
2.3
Median 5Y
1.8
Industry
1.7
vs History
1
vs Industry
6
Median 3Y
67.1
Median 5Y
55.6
Industry
19.9
vs History
17
vs Industry
2
Median 3Y
76.1
Median 5Y
58.1
Industry
13.6
vs History
20
vs Industry
5
Median 3Y
94.3
Median 5Y
-4 247.1
Industry
21.4
vs History
1
vs Industry
4
Median 3Y
10.5
Median 5Y
0
Industry
2.2
vs History
1
vs Industry
22
Median 3Y
2.2
Median 5Y
1.8
Industry
1.9
vs History
1
vs Industry
7
Median 3Y
15.8
Median 5Y
13.6
Industry
5.1
vs History
3
vs Industry
5
Median 3Y
41.2
Median 5Y
35
Industry
12.2
vs History
7
vs Industry
6
Median 3Y
48.9
Median 5Y
43.1
Industry
15.7
vs History
17
vs Industry
3
Median 3Y
74.5
Median 5Y
58.1
Industry
14.6
vs History
20
vs Industry
4
Median 3Y
81.7
Median 5Y
67.4
Industry
20.3
vs History
1
vs Industry
3
Median 3Y
9.2
Median 5Y
0
Industry
1.6

Multiples Across Competitors

MCDOWELL-N Competitors Multiples
United Spirits Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
United Spirits Ltd
NSE:MCDOWELL-N
1.1T INR 4.3 79.8 55.3 64.1
CN
Kweichow Moutai Co Ltd
SSE:600519
1.9T CNY 11.4 23.1 16.4 16.4
CN
Wuliangye Yibin Co Ltd
SZSE:000858
555.9B CNY 5.8 15.8 9.4 9.4
UK
Diageo PLC
LSE:DGE
55.6B GBP 2.7 14.4 11.4 12.3
US
Constellation Brands Inc
NYSE:STZ
41.3B USD 4.1 71.3 13.4 15.1
ZA
Distell Group Holdings Ltd
JSE:DGH
40.7B Zac 0 0 0 0
CN
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
234.8B CNY 6.4 19 12.8 12.8
FR
Pernod Ricard SA
PAR:RI
27.1B EUR 2.3 18.4 10.2 11.6
CN
Luzhou Laojiao Co Ltd
SZSE:000568
191.8B CNY 5.9 13.4 8.8 8.8
US
Brown-Forman Corp
NYSE:BF.B
19.5B USD 4.8 19.7 18.2 19.6
CN
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
128B CNY 4.2 15.3 10.2 10.2

See Also

Discover More
Back to Top