EN DE

UltraTech Cement Limited (ULTRACEMCO) Fair Value & Analysis

Basic Materials · IN · Market cap ₹3.4T

UC UltraTech Cement Limited ULTRACEMCO · NSE
Price₹12,075
Fair Value₹4,719
Upside-60.9%
Quality56/100
Watch UltraTech Cement Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.2% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/15)
Moderate moat 56/100
Evidence: High Range ₹2,767 – ₹6,722 Share as image

Fair value as of: Jul 13, 2026

From 26 valuation models · updated 25 days ago

Share price +3.9% over the past month.

A solid business, but screening 61% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹6,722). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹2,767 to ₹6,722) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹13,068 ₹5,067 Fair Value ₹4,719 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range ₹5,067 – ₹13,068 · fair‑value band ₹2,767 – ₹6,722 · the ₹12,075 price screens above the ₹4,719 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

UltraTech Cement Limited (ULTRACEMCO) currently trades at ₹12,075, while our model-based Fair Value estimate is ₹4,719, implying the stock looks roughly 60.9% overvalued today. We read business quality at 56/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, UltraTech Cement Limited generated revenue of ₹885B at a net margin of 9.2%. Revenue grew 3.0% year over year. It earns a return on equity of 10.6%. Net debt stands at ₹224B. Fundamentals as of Jul 13, 2026

Our scenario range runs from ₹2,767 (bear case) to ₹6,722 (bull case); at ₹12,075, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 8% below its 52-week high and 17% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -59% fair-value upside, at -61%, ULTRACEMCO screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ₹1,412 ₹3,105 ₹6,287 80
Residual Income ₹2,366 ₹2,721 ₹5,198 76
Rev-Margin DCF ₹2,821 ₹5,913 ₹10,092 74
All 26 models by family
DCF Models
FCF DCF ₹1,442 ₹3,327 ₹6,957 38
Owner Earnings ₹1,027 ₹2,502 ₹5,343 31
5Y Revenue Exit ₹2,821 ₹6,073 ₹10,709 39
5Y EBITDA Exit ₹3,842 ₹8,268 ₹14,094 41
5Y P/E Exit ₹2,862 ₹6,161 ₹10,113 38
10Y Revenue Exit ₹2,240 ₹5,277 ₹10,377 36
10Y EBITDA Exit ₹3,089 ₹6,963 ₹13,398 37
10Y P/E Exit ₹2,413 ₹5,345 ₹9,845 35
Earnings-Based
Graham-Dodd ₹1,888 ₹10,037 ₹13,900 54
Lynch FV ₹2,767 ₹3,953 ₹5,139 50
PEG = 1.0 ₹2,767 ₹3,953 ₹5,139 46
EPV ₹2,812 ₹3,391 ₹3,904 59
Dividend Discount
Gordon GGM ₹743.37 ₹1,623 ₹2,731 70
DDM Multi-Stage ₹743.37 ₹1,329 ₹1,691 61
Multiples
P/E Multiple ₹4,164 ₹5,552 ₹6,940 63
P/S Multiple ₹3,539 ₹4,719 ₹5,899 58
P/B Multiple ₹3,539 ₹4,719 ₹5,899 55
EV/EBIT ₹5,216 ₹7,109 ₹9,002 53
EV/EBITDA ₹5,178 ₹7,058 ₹8,939 54
EV/Revenue ₹3,365 ₹5,006 ₹6,646 43
Asset-Based
NCAV (Graham) ₹1,302 ₹1,745 ₹2,605 50
Growth DCF
Growth DCF ₹1,412 ₹3,105 ₹6,287 80
Rev-Margin DCF ₹2,821 ₹5,913 ₹10,092 74
Economic Profit
Residual Income ₹2,366 ₹2,721 ₹5,198 76
ROIC Compounder ₹2,951 ₹4,443 ₹5,854 72
Growth Earnings
Growth-Adj P/E ₹3,989 ₹5,699 ₹7,409 68

Widest divergence: Growth Earnings (₹5,699) versus Dividend Discount (₹1,329). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) ₹885B
Revenue growth (YoY) +3.0%
Net margin 9.2%
Return on equity 10.6%
Free cash flow ₹38.8B FY2026
P/E ratio 42.2
More key figures
Operating margin 17.0%
EPS (TTM) ₹277.55
EPS growth (YoY) +15.1%
Net debt ₹224B FY2026

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 54 · Market factors (momentum, volatility) 56

Profitability 46
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 64
Balance sheet, leverage, solvency risk
Investment 37
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 47
Distance to the 52-week high (market factor)
Net Issuance 73
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

UltraTech Cement Limited, together with its subsidiaries, engages in the manufacture and sale of clinker, cement, ready mix concrete, and related products in India, the United Arab Emirates, Bahrain, and Sri Lanka.

Full company description

UltraTech Cement Limited, together with its subsidiaries, engages in the manufacture and sale of clinker, cement, ready mix concrete, and related products in India, the United Arab Emirates, Bahrain, and Sri Lanka. The company offers ordinary Portland, Portland pozzolana, composite, Weather Plus, and Portland slag; white cement, wall care putty, and value-added products; ready-mix concrete; dry mix mortars, such as tile and marble binders, plasters and mortars, industrial and precision grouts, repair and rehabilitation, and flooring screed; and waterproofing products, including liquid and cement waterproofing products. It also provides masonry products; and TMT steel bars, paints, waterproofing solutions and treatments, switchboards and fittings, plywood, shuttering ply, power and hand tools, PVC pipes, sanitary ware, roofing sheets, and water storage tanks, as well as flooring materials, such as marble, granite, and semi-precious stones through its retail stores under UltraTech Home Expert Store brand name. In addition, the company operates mobile concrete labs that offers on-ground technical assessment of construction materials; and provides Vaastu, pest control, and water testing services, as well as home loans. It offers its products under UltraTech Décor, DuraFacad, Pervious, MaxSheen, AquaSeal, ThermoCon+, FreeFlow+, FireSafe, DuraPlus, CorroProtect, Litecon, iFloors, Rapid, and ZIP brands. The company was incorporated in 2000 and is based in Mumbai, India. UltraTech Cement Limited operates as a subsidiary of Grasim Industries Limited.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

UltraTech Cement Limited reported revenue of ₹885B in FY2026 versus ₹526B in FY2022, a compound +13.9%/yr. Reported net income was ₹81.7B in FY2026, compounding +2.7%/yr from FY2022.

Growth Quality 76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹885B
Latest YoY
+16.5%
Avg. growth/yr (3Y)
+11.9%
Avg. growth/yr (5Y)
+14.6%
Avg. growth/yr (21Y)
+18.1%
Revenue +13.9%/yr
FY22 ₹526B
FY23 ₹632B
FY24 ₹709B
FY25 ₹760B
FY26 ₹885B
Net income +2.7%/yr
FY22 ₹73.4B
FY23 ₹50.6B
FY24 ₹70.1B
FY25 ₹60.4B
FY26 ₹81.7B

ULTRACEMCO screens 61% overvalued. Compare with CRH plc →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "UltraTech Cement Limited Fair Value". https://www.fairvalue-calculator.com/stock/ULTRACEMCO

Peer Group

Building Materials · 253 stocks

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.

Quality Score 56 · Top 25%
Fair Value upside −61% · Bottom 25%
Return on equity (TTM) 11% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 17% · Top 25%
Revenue growth 3% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.20× · Higher than median

Valuation Multiples vs Building Materials median · lower = cheaper

P/E (TTM) 42.2× · Pricier than 75% of peers
P/B 4.50× · Pricier than 75% of peers
P/S (TTM) 3.89× · Pricier than 75% of peers
P/FCF 0.9× · Cheaper than median
EV/EBITDA 21.0× · Pricier than 75% of peers
PEG 1.22× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 27
FUTURE 15 · sector 2
PAST 42 · sector 15
HEALTH 90 · sector 92
DIVIDEND 0 · sector 42

VALUE 0: the price sits above our fair-value range.

Values & ESG

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

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Building Materials stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
CRH plc CRH $102.92 $70.57 -31%
China Jushi Co 600176 ¥54.52 ¥13.95 -74%
Grasim Industries Limited GRASIM ₹3,073 ₹1,245 -59%
CEMEX, S.A. CEMEXCPO 21.71 MXN 15.42 MXN -29%
Anhui Conch Cement Company 600585 ¥16.99 ¥26.14 +54%
Ambuja Cements Limited AMBUJACEM ₹435.25 ₹227.96 -48%
Shree Cement Limited SHREECEM ₹26,930 ₹8,215 -69%
TCC Group 1101B 43.70 TWD 10.48 TWD -76%
Taiwan Glass Ind. Corp 1802 53.30 TWD 13.98 TWD -74%
J.K. Cement Limited JKCEMENT ₹5,493 ₹2,184 -60%

Compare UltraTech Cement Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is UltraTech Cement Limited (ULTRACEMCO) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of ₹4,719 versus a price of ₹12,075, about −61% (overvalued).
What is the fair value of ULTRACEMCO?
Our model-based fair value for UltraTech Cement Limited is ₹4,719 (as of Jul 13, 2026), built from audited fundamentals. The current price is ₹12,075.
What is the quality score of ULTRACEMCO?
UltraTech Cement Limited has a Quality Score of 56/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of UltraTech Cement Limited (ULTRACEMCO)?
UltraTech Cement Limited reported trailing-twelve-month revenue of about ₹885B (latest available figure, as of Jul 13, 2026).
What is the net profit margin of ULTRACEMCO?
The net profit margin of UltraTech Cement Limited is about 9.2%, meaning it keeps roughly 9.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track UltraTech Cement Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.