United Spirits Ltd
NSE:MCDOWELL-N

Watchlist Manager
United Spirits Ltd Logo
United Spirits Ltd
NSE:MCDOWELL-N
Watchlist
Price: 1 442.35 INR 0.98%
Market Cap: 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 885.49 INR. Compared to the current market price of 1 442.35 INR, United Spirits Ltd is Overvalued by 39%.

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
885.49 INR
Overvaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
21
Median 3Y
2.2
Median 5Y
1.8
Industry
1.8
vs History
12
vs Industry
6
Median 3Y
66.9
Median 5Y
49.3
Industry
20.1
vs History
20
vs Industry
2
Median 3Y
75.4
Median 5Y
56.7
Industry
13.5
vs History
23
vs Industry
5
Median 3Y
93.4
Median 5Y
-4 332.4
Industry
19.7
vs History
4
vs Industry
4
Median 3Y
9.3
Median 5Y
0
Industry
2.2
vs History
4
vs Industry
22
Median 3Y
2.2
Median 5Y
1.8
Industry
2
vs History
6
vs Industry
7
Median 3Y
15.6
Median 5Y
13.3
Industry
5.2
vs History
12
vs Industry
5
Median 3Y
40.9
Median 5Y
34.2
Industry
12.4
vs History
17
vs Industry
6
Median 3Y
48.3
Median 5Y
42.1
Industry
15.9
vs History
20
vs Industry
3
Median 3Y
73.8
Median 5Y
56.7
Industry
14.9
vs History
23
vs Industry
4
Median 3Y
80.9
Median 5Y
65.7
Industry
19.8
vs History
4
vs Industry
3
Median 3Y
8.2
Median 5Y
0
Industry
1.7

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
1T INR 4 74.5 51.5 59.8
CN
Kweichow Moutai Co Ltd
SSE:600519
2T CNY 12.1 24.5 17.5 17.5
CN
Wuliangye Yibin Co Ltd
SZSE:000858
595.5B CNY 6.7 18.5 11.1 11.1
UK
Diageo PLC
LSE:DGE
52.5B GBP 2.6 13.6 10.9 11.8
US
Constellation Brands Inc
NYSE:STZ
43.9B USD 4.3 75.8 14.1 15.9
ZA
Distell Group Holdings Ltd
JSE:DGH
40.7B Zac 0 0 0 0
CN
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
269.9B CNY 7.6 22.3 15.8 15.8
CN
Luzhou Laojiao Co Ltd
SZSE:000568
215.9B CNY 6.6 15.2 10.2 10.2
FR
Pernod Ricard SA
PAR:RI
27.8B EUR 2.4 18.8 10.3 11.8
US
Brown-Forman Corp
NYSE:BF.B
19.4B USD 4.7 19.6 18.1 19.5
CN
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
137B CNY 4 13.6 8.8 8.8

See Also

Discover More
Back to Top