United Spirits Limited

BSE:532432 Stock Report

Market Cap: ₹1.1t

United Spirits Valuation

Is 532432 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 532432 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 532432 (₹1515.3) is trading above our estimate of fair value (₹511.04)

Significantly Below Fair Value: 532432 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 532432?

Key metric: As 532432 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 532432. This is calculated by dividing 532432's market cap by their current earnings.
What is 532432's PE Ratio?
PE Ratio75.9x
Earnings₹14.18b
Market Cap₹1.08t

Price to Earnings Ratio vs Peers

How does 532432's PE Ratio compare to its peers?

The above table shows the PE ratio for 532432 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average92.9x
RADICO Radico Khaitan
111.3x31.8%₹319.6b
ABDL Allied Blenders and Distillers
173.4x47.4%₹90.0b
507205 Tilaknagar Industries
45.7x7.7%₹79.4b
SULA Sula Vineyards
41.3x16.1%₹35.4b
532432 United Spirits
75.9x15.9%₹1.1t

Price-To-Earnings vs Peers: 532432 is good value based on its Price-To-Earnings Ratio (75.9x) compared to the peer average (92.9x).

Price to Earnings Ratio vs Industry

How does 532432's PE Ratio compare vs other companies in the IN Beverage Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
532432 75.9xIndustry Avg. 18.9xNo. of Companies4PE020406080100+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 532432 is expensive based on its Price-To-Earnings Ratio (75.9x) compared to the Asian Beverage industry average (18.9x).

Price to Earnings Ratio vs Fair Ratio

What is 532432's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

532432 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio75.9x
Fair PE Ratio42.8x

Price-To-Earnings vs Fair Ratio: 532432 is expensive based on its Price-To-Earnings Ratio (75.9x) compared to the estimated Fair Price-To-Earnings Ratio (42.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 532432 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current₹1,515.30
₹1,529.55
+0.9%
11.1%₹1,720.00₹998.00n/a20
Nov ’25₹1,453.15
₹1,521.89
+4.7%
11.2%₹1,720.00₹998.00n/a19
Oct ’25₹1,610.85
₹1,416.67
-12.1%
11.6%₹1,630.00₹975.00n/a18
Sep ’25₹1,475.35
₹1,397.22
-5.3%
10.8%₹1,630.00₹975.00n/a18
Aug ’25₹1,414.25
₹1,397.22
-1.2%
10.8%₹1,630.00₹975.00n/a18
Jul ’25₹1,265.90
₹1,249.37
-1.3%
10.2%₹1,513.00₹933.00n/a19
Jun ’25₹1,159.65
₹1,211.95
+4.5%
9.0%₹1,412.00₹933.00n/a19
May ’25₹1,176.00
₹1,162.26
-1.2%
9.5%₹1,350.00₹910.00n/a19
Apr ’25₹1,157.90
₹1,162.40
+0.4%
9.2%₹1,350.00₹910.00n/a20
Mar ’25₹1,166.60
₹1,162.40
-0.4%
9.2%₹1,350.00₹910.00n/a20
Feb ’25₹1,081.70
₹1,165.68
+7.8%
9.3%₹1,350.00₹910.00n/a19
Jan ’25₹1,106.00
₹1,117.58
+1.0%
11.0%₹1,265.00₹810.00n/a19
Dec ’24₹1,053.30
₹1,104.42
+4.9%
11.0%₹1,265.00₹810.00n/a19
Nov ’24₹1,045.85
₹1,033.44
-1.2%
10.7%₹1,200.00₹780.00₹1,453.1518
Oct ’24₹1,007.40
₹1,035.11
+2.8%
10.7%₹1,200.00₹760.00₹1,610.8518
Sep ’24₹1,012.70
₹1,024.05
+1.1%
11.6%₹1,200.00₹735.00₹1,475.3519
Aug ’24₹1,017.95
₹1,022.21
+0.4%
12.0%₹1,200.00₹700.00₹1,414.2519
Jul ’24₹911.60
₹889.95
-2.4%
11.5%₹1,200.00₹700.00₹1,265.9019
Jun ’24₹874.45
₹881.00
+0.7%
12.0%₹1,200.00₹670.00₹1,159.6519
May ’24₹777.15
₹863.47
+11.1%
12.7%₹1,200.00₹650.00₹1,176.0019
Apr ’24₹756.35
₹864.50
+14.3%
12.4%₹1,200.00₹650.00₹1,157.9020
Mar ’24₹742.30
₹871.43
+17.4%
12.5%₹1,200.00₹650.00₹1,166.6021
Feb ’24₹769.65
₹879.76
+14.3%
12.5%₹1,200.00₹650.00₹1,081.7021
Jan ’24₹877.25
₹944.86
+7.7%
10.5%₹1,200.00₹710.00₹1,106.0021
Dec ’23₹925.55
₹940.10
+1.6%
10.5%₹1,200.00₹710.00₹1,053.3021
Nov ’23₹894.10
₹944.60
+5.6%
10.0%₹1,200.00₹710.00₹1,045.8520

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Bombay Burmah Trading Corporation

₹174.4b

Engages in the tea and coffee plantations, auto electric components, healthcare, and real estate businesses in India and internationally.

501425

₹2,499.15

7D

-2.5%

1Y

79.2%

Sheetal Cool Products

₹3.3b

Engages in the manufacture and sale of ice cream, milk and milk products, namkeen, bakery, sweet, and frozen food products in India.

SCPL

₹312.55

7D

1.1%

1Y

-8.9%

Bajaj Hindusthan Sugar

₹41.6b

Manufactures and sells sugar and alcohol in India.

BAJAJHIND

₹33.41

7D

7.3%

1Y

6.4%