
United Spirits Ltd
NSE:MCDOWELL-N

Intrinsic Value
The intrinsic value of one
MCDOWELL-N
stock under the Base Case scenario is
hidden
INR.
Compared to the current market price of 1 501.7 INR,
United Spirits Ltd
is
hidden
.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
United Spirits Ltd
Fundamental Analysis


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 |
Free Cash Flow Analysis
United Spirits Ltd
INR | |
Free Cash Flow | INR |
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
|
MCDOWELL-N Profitability Score
Profitability Due Diligence
United Spirits Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Score
United Spirits Ltd's profitability score is hidden . 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 hidden . The higher the solvency score, the more solvent the company is.

Score
United Spirits Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MCDOWELL-N Price Targets Summary
United Spirits Ltd
Dividends
Current shareholder yield for MCDOWELL-N is
hidden
.
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?
The intrinsic value of one
MCDOWELL-N
stock under the Base Case scenario is
hidden
INR.
Compared to the current market price of 1 501.7 INR,
United Spirits Ltd
is
hidden
.