
UPL Ltd
NSE:UPL

Intrinsic Value
The intrinsic value of one
UPL
stock under the Base Case scenario is
732.94
INR.
Compared to the current market price of 656.2 INR,
UPL Ltd
is
Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
UPL Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
UPL Ltd
Balance Sheet Decomposition
UPL Ltd
Current Assets | 377.9B |
Cash & Short-Term Investments | 47.3B |
Receivables | 162B |
Other Current Assets | 168.7B |
Non-Current Assets | 473.4B |
Long-Term Investments | 18.4B |
PP&E | 103.2B |
Intangibles | 312.6B |
Other Non-Current Assets | 39.3B |
Free Cash Flow Analysis
UPL Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
UPL Ltd
Revenue
|
451.4B
INR
|
Cost of Revenue
|
-246.8B
INR
|
Gross Profit
|
204.6B
INR
|
Operating Expenses
|
-164.9B
INR
|
Operating Income
|
39.8B
INR
|
Other Expenses
|
-40.7B
INR
|
Net Income
|
-950m
INR
|
UPL Profitability Score
Profitability Due Diligence
UPL Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
UPL Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
UPL Solvency Score
Solvency Due Diligence
UPL Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
UPL Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UPL Price Targets Summary
UPL Ltd
According to Wall Street analysts, the average 1-year price target for
UPL
is 681.93 INR
with a low forecast of 515.1 INR and a high forecast of 1 007.14 INR.
Dividends
Current shareholder yield for UPL 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
UPL
stock under the Base Case scenario is
732.94
INR.
Compared to the current market price of 656.2 INR,
UPL Ltd
is
Undervalued by 10%.