
UltraTech Cement Ltd
NSE:ULTRACEMCO

Intrinsic Value
The intrinsic value of one
ULTRACEMCO
stock under the Base Case scenario is
8 445.96
INR.
Compared to the current market price of 11 945 INR,
UltraTech Cement Ltd
is
Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
UltraTech Cement Ltd
Fundamental Analysis

UltraTech’s aggressive capacity expansion program could exacerbate India’s existing cement oversupply, putting downward pressure on prices and threatening profitability, especially if infrastructure projects slow in key markets.
UltraTech’s leadership in the Indian cement industry, underpinned by an expansive distribution network and premium brand positioning, gives it resilient pricing power and a solid foothold in both urban and rural markets.

Revenue & Expenses Breakdown
UltraTech Cement Ltd
Balance Sheet Decomposition
UltraTech Cement Ltd
Current Assets | 237.9B |
Cash & Short-Term Investments | 84.3B |
Receivables | 43.7B |
Other Current Assets | 109.9B |
Non-Current Assets | 838.2B |
Long-Term Investments | 56.5B |
PP&E | 618.3B |
Intangibles | 126.2B |
Other Non-Current Assets | 37.2B |
Free Cash Flow Analysis
UltraTech Cement Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
UltraTech Cement Ltd
Revenue
|
713.2B
INR
|
Cost of Revenue
|
-304B
INR
|
Gross Profit
|
409.2B
INR
|
Operating Expenses
|
-323.8B
INR
|
Operating Income
|
85.4B
INR
|
Other Expenses
|
-23B
INR
|
Net Income
|
62.4B
INR
|
ULTRACEMCO Profitability Score
Profitability Due Diligence
UltraTech Cement Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
UltraTech Cement Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
ULTRACEMCO Solvency Score
Solvency Due Diligence
UltraTech Cement Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
UltraTech Cement Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ULTRACEMCO Price Targets Summary
UltraTech Cement Ltd
According to Wall Street analysts, the average 1-year price target for
ULTRACEMCO
is 12 709.36 INR
with a low forecast of 6 969 INR and a high forecast of 14 385 INR.
Dividends
Current shareholder yield for ULTRACEMCO 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?
The intrinsic value of one
ULTRACEMCO
stock under the Base Case scenario is
8 445.96
INR.
Compared to the current market price of 11 945 INR,
UltraTech Cement Ltd
is
Overvalued by 29%.