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

Intrinsic Value

The intrinsic value of one MCDOWELL-N stock under the Base Case scenario is 641.67 INR. Compared to the current market price of 1 442.35 INR, United Spirits Ltd is Overvalued by 56%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MCDOWELL-N Intrinsic Value
641.67 INR
Overvaluation 56%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
United Spirits Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for MCDOWELL-N cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about MCDOWELL-N?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Beverages Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about United Spirits Ltd

Provide an overview of the primary business activities
of United Spirits Ltd.

What unique competitive advantages
does United Spirits Ltd hold over its rivals?

What risks and challenges
does United Spirits Ltd face in the near future?

Has there been any significant insider trading activity
in United Spirits Ltd recently?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for United Spirits Ltd.

Provide P/S
for United Spirits Ltd.

Provide P/E
for United Spirits Ltd.

Provide P/OCF
for United Spirits Ltd.

Provide P/FCFE
for United Spirits Ltd.

Provide P/B
for United Spirits Ltd.

Provide EV/S
for United Spirits Ltd.

Provide EV/GP
for United Spirits Ltd.

Provide EV/EBITDA
for United Spirits Ltd.

Provide EV/EBIT
for United Spirits Ltd.

Provide EV/OCF
for United Spirits Ltd.

Provide EV/FCFF
for United Spirits Ltd.

Provide EV/IC
for United Spirits Ltd.

Show me price targets
for United Spirits Ltd made by professional analysts.

What are the Revenue projections
for United Spirits Ltd?

How accurate were the past Revenue estimates
for United Spirits Ltd?

What are the Net Income projections
for United Spirits Ltd?

How accurate were the past Net Income estimates
for United Spirits Ltd?

What are the EPS projections
for United Spirits Ltd?

How accurate were the past EPS estimates
for United Spirits Ltd?

What are the EBIT projections
for United Spirits Ltd?

How accurate were the past EBIT estimates
for United Spirits Ltd?

Compare the revenue forecasts
for United Spirits Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of United Spirits Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of United Spirits Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of United Spirits Ltd compared to its peers.

Compare the P/E ratios
of United Spirits Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing United Spirits Ltd with its peers.

Analyze the financial leverage
of United Spirits Ltd compared to its main competitors.

Show all profitability ratios
for United Spirits Ltd.

Provide ROE
for United Spirits Ltd.

Provide ROA
for United Spirits Ltd.

Provide ROIC
for United Spirits Ltd.

Provide ROCE
for United Spirits Ltd.

Provide Gross Margin
for United Spirits Ltd.

Provide Operating Margin
for United Spirits Ltd.

Provide Net Margin
for United Spirits Ltd.

Provide FCF Margin
for United Spirits Ltd.

Show all solvency ratios
for United Spirits Ltd.

Provide D/E Ratio
for United Spirits Ltd.

Provide D/A Ratio
for United Spirits Ltd.

Provide Interest Coverage Ratio
for United Spirits Ltd.

Provide Altman Z-Score Ratio
for United Spirits Ltd.

Provide Quick Ratio
for United Spirits Ltd.

Provide Current Ratio
for United Spirits Ltd.

Provide Cash Ratio
for United Spirits Ltd.

What is the historical Revenue growth
over the last 5 years for United Spirits Ltd?

What is the historical Net Income growth
over the last 5 years for United Spirits Ltd?

What is the current Free Cash Flow
of United Spirits Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for United Spirits Ltd.

Business Breakdown

United Spirits Ltd. is a prominent player in the Indian alcoholic beverage market, renowned for its extensive portfolio of premium spirits, particularly whisky. Established in 1826 and now a subsidiary of British beverage giant Diageo, United Spirits has firmly positioned itself as a market leader with flagship brands like McDowell's No. 1 and Royal Challenge. The company has successfully navigated the complexities of the Indian regulatory environment while capitalizing on the increasing shift towards premiumization in consumer preferences. With a strong distribution network and innovative marketing strategies, United Spirits continues to expand its reach, appealing to both traditional and e...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
United Spirits Ltd

Balance Sheet Decomposition
United Spirits Ltd

Current Assets 73.8B
Cash & Short-Term Investments 19.1B
Receivables 30.7B
Other Current Assets 24.1B
Non-Current Assets 38.7B
Long-Term Investments 3B
PP&E 11.1B
Intangibles 3.5B
Other Non-Current Assets 21.2B
Current Liabilities 39B
Accounts Payable 19.5B
Other Current Liabilities 19.5B
Non-Current Liabilities 2.3B
Long-Term Debt 1.4B
Other Non-Current Liabilities 880m
Efficiency

Earnings Waterfall
United Spirits Ltd

Revenue
260.2B INR
Cost of Revenue
-207.5B INR
Gross Profit
52.7B INR
Operating Expenses
-35.5B INR
Operating Income
17.3B INR
Other Expenses
-3.2B INR
Net Income
14.1B INR

Free Cash Flow Analysis
United Spirits Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

MCDOWELL-N Profitability Score
Profitability Due Diligence

United Spirits Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive ROE
Positive ROIC
Positive 3-Year Average ROE
Positive Free Cash Flow
51/100
Profitability
Score

United Spirits Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

MCDOWELL-N Solvency Score
Solvency Due Diligence

United Spirits Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

91/100
Solvency
Score

United Spirits Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MCDOWELL-N Price Targets Summary
United Spirits Ltd

There are no price targets for MCDOWELL-N.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MCDOWELL-N?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MCDOWELL-N is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

MCDOWELL-N Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

United Spirits Ltd Logo
United Spirits Ltd

Country

India

Industry

Beverages

Market Cap

1T INR

Dividend Yield

0.62%

Description

United Spirits Ltd. engages in the manufacture, sale, and distribution of beverage alcohol. The company is headquartered in Bangalore, Karnataka and currently employs 3,145 full-time employees. The firm manufacture, sell and distribute a collection of brands, such as Johnnie Walker, Black Dog, Black & White, Vat 69, Antiquity, Signature, Royal Challenge, McDowell’s No1, Smirnoff, and Captain Morgan. The firm through its subsidiary, Royal Challengers Sports Private Limited, holds the right to the Royal Challengers Bangalore (RCB) cricket franchise of the Indian Premier League (IPL).

Contact

KARNATAKA
Bangalore
'UB Tower', Level 6, UB City,, # 24, Vittal Mallya Road,
+918039856500
www.diageoindia.com

IPO

1994-12-05

Employees

3 145

Officers

MD, CEO & Director
Ms. Hina Nagarajan
CFO & Executive Whole-time Director
Mr. Pradeep Jain
VP of Treasury, Company Secretary & Compliance Officer
Mr. Mital Arvind Sanghvi
Chief Human Resource Officer
Ms. Shilpa Vaid
Chief Commercial Officer
Mr. Prathmesh Mishra
Executive VP and COO of Popular & Franchise Business
Subroto Geed
Show More
Chief Business Development Officer - Luxury Reserve Craft & Strategic Accounts
Shweta Jain
Chief Innovation Officer
Vikram Damodaran
Chief Supply & Sustainability Officer
Mr. Jitendra Mahajan
Vice President of Manufacturing
Kashinath Jha
Show Less

See Also

Discover More
What is the Intrinsic Value of one MCDOWELL-N stock?

The intrinsic value of one MCDOWELL-N stock under the Base Case scenario is 641.67 INR.

Is MCDOWELL-N stock undervalued or overvalued?

Compared to the current market price of 1 442.35 INR, United Spirits Ltd is Overvalued by 56%.

Back to Top