Check 35,000+ stocks against 26 valuation models and 37 quality factors

United Drilling Tools Limited (522014) fair value: what the stock is really worth

As of Oct 1, 2026: fair value of United Drilling Tools Limited ₹91.77, price ₹240, upside -61.7%, quality 68 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

Fair value above price? No
Good quality? Yes
Add to watchlist

Basic Materials · IN · ISIN INE961D01019

UD Thin data Sep 24, 2026

United Drilling Tools Limited

522014 · BSE

Stretched ValuationStrong overvaluation with only moderate quality.

!Fair value ₹91.77 · Strongly overvalued (−61.7%)

✓Quality 68/100

!Mixed Growth (revenue 5y +8.5 %/yr)

✓Highly profitable · 37.5% net margin (TTM)

✓Low debt

!2.4% dividend yield · Watch coverage

✓Wide moat 87/100

!Evidence only low, so the estimate is less certain

26 models, one by oneBear ₹57.83 to bull ₹129.51 Growth analysisrevenue history, year by year Quality 68/100 in detail37 factors, each one shown Compared with its peersrank on every measure, side by side

Watch United Drilling Tools Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range ₹146.80 – ₹570.11 · fair‑value band ₹57.83 – ₹129.51 · the ₹239.80 price screens above the ₹91.77 fair value. Dashed = 300-day average. As of Sep 24, 2026.

Which stocks are undervalued right now? Check free Discover now →

Company profile

United Drilling Tools Limited manufactures and sells wire line and well service equipment, gas lift equipment, downhole tools, and OD casing pipes and connectors worldwide.

United Drilling Tools Limited manufactures and sells wire line and well service equipment, gas lift equipment, downhole tools, and OD casing pipes and connectors worldwide. The company offers wireline winch units, including slimsplit, flyline, surveyline, truckline, landline, and wireline accessories; down hole tools, such as interchangeable sleeve stabilizers, integral blade stabilizers, rotary reamers, subs, and lifting subs and plugs; and fast make up high performance connectors. It also provides artificial gas lift equipment comprising wireline retrievable gas lift valves, orifice valves, side pocket mandrels, dummy and equalizing valves, latches, standing valves and seating nipples, running and pulling tools, conventional casing pressure operated gas lift valves, conventional tubing pressure operated gas lift valves, conventional check valves, and conventional gas lift mandrels. The company serves oil and gas industries. United Drilling Tools Limited was founded in 1985 and is headquartered in Noida, India.

Stock analysis

United Drilling Tools Limited (522014) currently trades at ₹239.80, while our model-based Fair Value estimate is ₹91.77, 61.7% below the price, so the stock looks overvalued today.

Valuation

Bull case: the Growth Earnings group reads highest at a median of ₹149.83 per share, and 1 of the 26 models we run sit above the ₹239.80 price.

Bear case: the Dividend Discount group reads lowest at ₹19.92, and 25 of the 26 models stay below the price. Evidence for this calculation is low.

Scenario range: ₹57.83 (bear) to ₹129.51 (bull), the price of ₹239.80 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 68/100 (solid quality), in the Basic Materials sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

United Drilling Tools Limited reported revenue of ₹1.7B in FY2025 versus ₹1.4B in FY2021, a compound +4.2%/yr. Reported net income was ₹150M in FY2025, compounding −17.7%/yr from FY2021.

Key figures

Market cap ₹5.3B (≈ $55.3M) · P/E ratio 12.0 · P/S ratio 1.07 · EPS (TTM) ₹20.82 · Dividend yield 2.4% · Net margin 8.9% · Return on assets (EBIT) 11.5% · Operating margin 41.3%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).

What moves the price

The share trades about 8% below its 52-week high and 63% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Basic Materials peers we cover trades at −32% fair-value upside, at −62%, 522014 screens richer than that median.

Fair Value models

Bear ₹57.83 Fair Value ₹91.77 Bull ₹129.51

Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (₹15.02 per share) are deliberately not added. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.

Highest evidence

FCF DCF ₹28.78 ₹46.75 ₹86.18 77

Growth DCF ₹27.70 ₹47.62 ₹73.93 76

Residual Income ₹91.11 ₹89.32 ₹92.80 76

All 26 models by family

DCF Models

FCF DCF ₹28.78 ₹46.75 ₹86.18 77

Owner Earnings ₹84.31 ₹151.21 ₹258.63 74

5Y Revenue Exit ₹53.44 ₹108.50 ₹188.58 69

5Y EBITDA Exit ₹43.94 ₹87.34 ₹145.32 72

5Y P/E Exit ₹55.22 ₹112.47 ₹182.93 68

10Y Revenue Exit ₹40.74 ₹85.40 ₹163.15 63

10Y EBITDA Exit ₹37.10 ₹71.53 ₹129.76 65

10Y P/E Exit ₹43.72 ₹88.00 ₹158.79 60

Earnings-Based

Graham-Dodd ₹50.32 ₹299.14 ₹416.73 63

Lynch FV ₹85.06 ₹121.52 ₹157.97 61

PEG = 1.0 ₹85.06 ₹121.52 ₹157.97 57

EPV ₹47.60 ₹53.36 ₹58.04 74

Dividend Discount

Gordon GGM ₹12.54 ₹21.00 ₹27.26 68

DDM Multi-Stage ₹12.54 ₹19.92 ₹22.59 67

Multiples

P/E Multiple ₹77.70 ₹103.61 ₹129.51 63

P/S Multiple ₹74.59 ₹99.46 ₹124.32 58

P/B Multiple ₹94.36 ₹125.81 ₹157.26 55

EV/EBIT ₹77.84 ₹103.92 ₹130.00 66

EV/EBITDA ₹57.59 ₹76.92 ₹96.25 67

EV/Revenue ₹69.22 ₹99.06 ₹128.90 53

Asset-Based

NCAV (Graham) ₹65.07 ₹87.19 ₹130.13 54

Growth DCF

Growth DCF ₹27.70 ₹47.62 ₹73.93 76

Rev-Margin DCF ₹53.44 ₹105.56 ₹178.73 69

Economic Profit

Residual Income ₹91.11 ₹89.32 ₹92.80 76

ROIC Compounder ₹47.60 ₹53.36 ₹58.04 72

Growth Earnings

Growth-Adj P/E ₹104.88 ₹149.83 ₹194.78 67

Open the full fair value analysis →

Notify me when 522014 reaches fair value

Put 522014 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 68/100

Of which business quality 60 · Market factors (momentum, volatility) 59

Profitability 35

Margins and returns on capital today

Quality Growth 72

Are margins and returns improving?

Cashflow 28

Earnings quality: real cash, not paper profit

Fin. Strength 80

Balance sheet, leverage, solvency risk

Investment 84

Disciplined investing over empire-building

Low Volatility 54

Calm price path (market factor)

Momentum 57

Price trend over the last 3–12 months (market factor)

52W Momentum 67

Distance to the 52-week high (market factor)

Net Issuance 82

Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 68/100

Revenue is growing, but margins or cash flow do not fully confirm the trend.

Revenue growth 1 year

+29.5%

Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.

−1.3%

Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.

+8.5%

Start year 2020 (pandemic). Over 10 years: +4.2% a year

Revenue growth 11 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.

+8.9%

’14

’15

’16

’17

’18

’19

’20

’21

’22

’23

’24

’25

What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.

−8.5%

Earnings growth per share plus dividend.

Earnings per share, growth per year−10.9%

Dividend (yield on the price)2.4%

Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.45% → 13%

522014 screens overvalued: fair value 62% below the price. Compare with SLB N.V →

Compare United Drilling Tools Limited with another stock

Price, fair value, quality and upside side by side.

First stock

Second stock

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Oil & Gas Equipment & Services · 184 stocks

Beats the industry median on 7/12 measures

A mixed picture versus its industry peers.

Valuation

Quality Score 68 · Top 25%

Fair Value upside −41.7% · Bottom 25%

Profitability

Return on assets 0.0% · Bottom 25%

Net margin (TTM) 37.5% · Top 25%

Operating margin (TTM) 41.3% · Top 25%

Growth and dividend

Revenue growth 3.9% · Above median

Dividend yield (TTM) 2.4% · Above median

Balance sheet

Debt / equity 0.00× · Lowest 25%

Valuation Multiplesvs Oil & Gas Equipment & Services median · lower = cheaper

P/E (TTM) 12.0× · Cheaper than median

P/B 2.01× · Pricier than median

P/S (TTM) 4.72× · Priciest 25%

EV/EBITDA 10.8× · Pricier than median

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

Similar stocks

10 more Oil & Gas Equipment & Services stocks, each showing price versus our Fair Value estimate.

Stock	Price	Fair Value	vs Fair Value
SLB N.V SLB	$48.72	$28.87	−41%
Baker Hughes Company BKR	$55.62	$32.38	−42%
TechnipFMC plc FTI	$70.99	$27.88	−61%
Halliburton Company HAL	$31.88	$21.56	−32%
Yantai Jereh Oilfield Services Group 002353	¥116.02	¥127.62	+10%
Subsea 7 S.A SUBC	kr 324.80	kr 251.18	−23%
Saipem SpA SPM	€4.30	€2.72	−37%
Gaztransport & Technigaz SA GTT	€210.00	€231.00	+10%
China Oilfield Services Limited 601808	¥12.12	¥13.04	+8%
NOV Inc NOV	$18.73	$8.59	−54%

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued High-Quality Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks Undervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark

Run the numbers yourself: free valuation calculators

DCF Calculator Graham Number Peter Lynch Formula DDM Calculator Fama-French Model Intrinsic Value

For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

United Drilling Tools Limited · Fair Value
₹91.77 −62%Fair Value
Calculator →

<a href="https://www.fairvalue-calculator.com/stock/522014" target="_blank" rel="nofollow noopener" style="display:inline-flex;align-items:center;gap:12px;box-sizing:border-box;font-family:system-ui,-apple-system,Segoe UI,Roboto,sans-serif;text-decoration:none;background:#0f1814;color:#eaf2ed;border:1px solid #2a3a30;border-radius:12px;padding:12px 16px;max-width:360px"><span style="line-height:1.35"><span style="font-size:12px;color:#9fb0a8">United Drilling Tools Limited · Fair Value</span><br><b style="font-size:20px">₹91.77</b> <span style="color:#e0816f;font-weight:700;font-size:14px">−62%</span></span><span style="font-size:11px;color:var(--fvc-g-mitte);font-weight:700;margin-left:auto;text-align:right;line-height:1.3">Fair&nbsp;Value<br>Calculator&nbsp;→</span></a>

Cite: Fair Value Calculator (2026). "United Drilling Tools Limited Fair Value". https://www.fairvalue-calculator.com/stock/522014

Frequently asked questions

Is United Drilling Tools Limited (522014) overvalued or undervalued?

As of Sep 24, 2026, our model estimates a fair value of ₹91.77 versus a price of ₹239.80, about −62% upside (overvalued).

What is the fair value of 522014?

Our model-based fair value for United Drilling Tools Limited is ₹91.77 (as of Sep 24, 2026), built from audited fundamentals. The current price: ₹239.80.

What is the quality score of 522014?

United Drilling Tools Limited has a Quality Score of 68/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.

What is the price target for United Drilling Tools Limited (522014)?

Our model-based price target is the fair value of ₹91.77 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario ₹57.83, optimistic scenario ₹129.51. It is a calculation from audited fundamentals, not an analyst target.

What is the United Drilling Tools Limited stock forecast for 2026?

Our models put fair value at ₹91.77, about −62% upside versus a price of ₹239.80 (overvalued). Cautious scenario ₹57.83, optimistic scenario ₹129.51. The calculation is refreshed regularly with new filings.

What is the revenue of United Drilling Tools Limited (522014)?

United Drilling Tools Limited reported trailing-twelve-month revenue of about ₹1.1B (latest available figure, as of Sep 24, 2026).

Does United Drilling Tools Limited pay a dividend?

United Drilling Tools Limited currently shows a dividend yield of about 2.42% relative to its recent price (as of Sep 24, 2026).

What is the intrinsic value of United Drilling Tools Limited (522014)?

Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For United Drilling Tools Limited it is ₹91.77 per share (as of Sep 24, 2026), against a price of ₹239.80. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).

Is United Drilling Tools Limited stock overvalued or undervalued in 2026?

As of Sep 24, 2026, 522014 trades above its calculated fair value: price ₹239.80, fair value ₹91.77, a gap of about −62% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.

Is fair value the same as the market price of 522014?

No. The price is what the market pays today (₹239.80); the fair value is what the company's own numbers justify (₹91.77). For United Drilling Tools Limited the two are ₹148.03 per share apart. That gap is exactly why we show both numbers side by side.

How much is United Drilling Tools Limited worth?

The market values United Drilling Tools Limited at about ₹5.3B (market capitalisation, as of Sep 24, 2026). Per share that is ₹239.80; our models calculate a fair value of ₹91.77 per share.

What do the bullish and bearish scenarios say about 522014?

Our models span a range for United Drilling Tools Limited: cautious scenario ₹57.83, base ₹91.77, optimistic ₹129.51 per share (as of Sep 24, 2026, price ₹239.80). The range comes from different growth and margin assumptions, not from analyst opinions.

What is the P/E ratio of 522014?

United Drilling Tools Limited trades at a price-to-earnings ratio of 12.0 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹91.77 is built from several models across several years. Other multiples: P/B 2.0, P/S 4.7, EV/EBITDA 10.8.

How solid is the balance sheet of United Drilling Tools Limited (522014)?

Balance-sheet figures for United Drilling Tools Limited (as of Sep 24, 2026): debt of 0.00 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.

How far is 522014 from its 52-week high?

United Drilling Tools Limited trades at ₹239.80, about 8% below its 52-week high of ₹261.20 and 63% above the low of ₹146.80 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹91.77 is for.

Which stocks are comparable to United Drilling Tools Limited?

From the same area (Basic Materials) we also value SLB N.V, Baker Hughes Company, TechnipFMC plc, Halliburton Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.

Is United Drilling Tools Limited stock attractive at the current price?

The data as of Sep 24, 2026: price ₹239.80, calculated fair value ₹91.77 (−62%), Quality Score 68/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.

How is the fair value of 522014 calculated?

We run United Drilling Tools Limited through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹91.77, with the spread shown as a cautious and an optimistic scenario.

Is it still worth investing in stocks now?

The global stock market currently sits 14.5 % above its aggregate fair value. United Drilling Tools Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.

What is the share price of United Drilling Tools Limited (522014)?

The closing price on Oct 1, 2026 was ₹239.80. Our model-based fair value is ₹91.77, about −62% upside (overvalued). We carry closing prices from our data provider, not a live tick.

What should I pay attention to with United Drilling Tools Limited right now?

The price sits above even our optimistic bull case (₹129.51). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (₹57.83 to ₹129.51) leaves room in how you read the outcome.

Key figures of United Drilling Tools Limited

How large is the market capitalisation of United Drilling Tools Limited (522014)?

The market capitalisation of United Drilling Tools Limited is ₹5.3B (≈ $55.3M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.

What is the P/S ratio of United Drilling Tools Limited (522014)?

The price-to-sales ratio of United Drilling Tools Limited is 1.07 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.

What are the earnings per share of United Drilling Tools Limited (522014)?

Earnings per share at United Drilling Tools Limited are ₹20.82 (price ÷ EPS = P/E 12.0). Earnings per share over the last twelve months: total profit spread across every single share.

What is the dividend yield of United Drilling Tools Limited (522014)?

The dividend yield of United Drilling Tools Limited is 2.4% (payout 27.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.

What is the net margin of United Drilling Tools Limited (522014)?

The net margin of United Drilling Tools Limited is 8.9% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.

What is the EBIT return on assets of United Drilling Tools Limited (522014)?

On an EBIT basis the return on assets of United Drilling Tools Limited is 11.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.

What is the operating margin of United Drilling Tools Limited (522014)?

The operating margin of United Drilling Tools Limited is 41.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.

How fast is revenue growing at United Drilling Tools Limited (522014)?

Revenue at United Drilling Tools Limited is growing +3.9% versus a year earlier (3y avg −1.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.

How fast are earnings growing at United Drilling Tools Limited (522014)?

Earnings per share at United Drilling Tools Limited are growing −28.3% versus a year earlier. How much earnings per share grew versus a year earlier.

Free · no account needed

Watch United Drilling Tools Limited in the live analysis

One click puts United Drilling Tools Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.