United Spirits Limited (UNITDSPR) fair value: what the stock is really worth
We calculate from audited financials what United Spirits Limited is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch United Spirits 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 freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range ₹611.49 – ₹1,653 · fair‑value band ₹252.89 – ₹545.19 · the ₹1,398 price screens above the ₹381.12 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 13, 2026.
United Spirits Limited, together with its subsidiaries, manufactures, sells, and distributes alcoholic beverages and other allied spirits in India and internationally. It operates through Beverage Alcohol and Sports segments.
Show more
United Spirits Limited, together with its subsidiaries, manufactures, sells, and distributes alcoholic beverages and other allied spirits in India and internationally. It operates through Beverage Alcohol and Sports segments. The company offers alcoholic beverages, such as Scotch whisky, Indian made foreign liquor whisky, malts, tequila, brandy, rum, vodka, and gin under the Godawan, McDowell's No.1, Royal Challenge, Royal Challenge American Pride, Signature, Antiquity, Black Dog, Director's Special Black, McDowell's Rum, McDowell's Brandy, and McDowell's X-series brands. It also imports, manufactures, distributes, and sells alcoholic beverages under Diageo's iconic brands, which include Don Julio, Singleton, Tanquery, Captain Morgan, Johnnie Walker, J&B, Baileys, Lagavulin, Talisker, VAT 69, Black & White, Smirnoff, and Ciroc. In addition, the company holds the perpetual right to the Royal Challengers Bengaluru cricket franchise of Indian Premier League and Women's Premier League. It also exports its products to approximately 24 countries. The company was formerly known as McDowell & Company Limited and changed its name to United Spirits Limited in October 2006. The company was founded in 1826 and is headquartered in Bengaluru, India. United Spirits Limited is a subsidiary of Relay B.V.
Stock analysis
United Spirits Limited (UNITDSPR) currently trades at ₹1,398, while our model-based Fair Value estimate is ₹381.12, implying the stock looks roughly 266.8% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹479.53 per share, and 0 of the 26 models we run sit above the ₹1,398 price.
Bear case: the Asset-Based group reads lowest at ₹84.48, and 26 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: ₹252.89 (bear) to ₹545.19 (bull), the price of ₹1,398 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 63/100 (solid quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
United Spirits Limited reported revenue of ₹125B in FY2026 versus ₹96.5B in FY2022, a compound +6.6%/yr. Reported net income was ₹18.4B in FY2026, compounding +22.0%/yr from FY2022.
Key figures
Market cap ₹992B (≈ $10.4B) · P/E ratio 58.0 · P/S ratio 8.54 · EPS (TTM) ₹24.12 · Dividend yield 1.3% · Net margin 14.7% · Return on equity 20.0% · Return on assets (EBIT) 14.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 14% below its 52-week high and 15% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 31% fair-value upside, at −73%, UNITDSPR screens richer than that median.
Fair Value models
Bear ₹252.89Fair Value ₹381.12Bull ₹545.19
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 2026 figures (about 6 months old). Earnings retained since then (₹2.90 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.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.
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.88/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+3.8%
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.
+5.7%
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.
+9.0%
Revenue growth 22 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.
+11.3%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
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. 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.
+24.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+22.8%
Dividend (yield on the price)1.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.23% vs 32%, slowing
Profit margin 2021 to 2026 ⓘ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.9% → 16%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+36.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+9.9%
Yearly sales growth analysts expect, extended to five years.
Price, fair value, quality and upside side by side.
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.Beverages - Wineries & Distilleries · 98 stocks
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.
Is United Spirits Limited (UNITDSPR) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of ₹381.12 versus a price of ₹1,398, about −73% upside (overvalued).
What is the fair value of UNITDSPR?
Our model-based fair value for United Spirits Limited is ₹381.12 (as of Sep 13, 2026), built from audited fundamentals. The current price: ₹1,398.
What is the quality score of UNITDSPR?
United Spirits Limited has a Quality Score of 63/100. 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 Spirits Limited (UNITDSPR)?
Our model-based price target is the fair value of ₹381.12 (as of Sep 13, 2026) from 26 valuation models. Cautious scenario ₹252.89, optimistic scenario ₹545.19. It is a calculation from audited fundamentals, not an analyst target.
What is the United Spirits Limited stock forecast for 2026?
Our models put fair value at ₹381.12, about −73% upside versus a price of ₹1,398 (overvalued). Cautious scenario ₹252.89, optimistic scenario ₹545.19. The calculation is refreshed regularly with new filings.
What is the revenue of United Spirits Limited (UNITDSPR)?
United Spirits Limited reported trailing-twelve-month revenue of about ₹125B (latest available figure, as of Sep 13, 2026).
Does United Spirits Limited pay a dividend?
United Spirits Limited currently shows a dividend yield of about 1.29% relative to its recent price (as of Sep 13, 2026).
What growth is priced into United Spirits Limited (UNITDSPR)?
For today's price to be fair in a discounted-cash-flow model, United Spirits Limited would have to grow free cash flow by +36.2 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.0 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of UNITDSPR use?
Our models discount United Spirits Limited at 10.4 %: a base by market capitalisation (large), damped by beta 0.26, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For United Spirits Limited that is +36.2 % per year a year over ten years, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has United Spirits Limited (UNITDSPR) delivered so far?
Over the past 5 years revenue at United Spirits Limited grew +9.0 % a year. The price currently implies +36.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of United Spirits Limited (UNITDSPR) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into United Spirits Limited (+36.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of United Spirits Limited (UNITDSPR)?
The free-cash-flow yield on the price is 1.36 %: that much free cash flow United Spirits Limited produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of United Spirits Limited (UNITDSPR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For United Spirits Limited it is ₹381.12 per share (as of Sep 13, 2026), against a price of ₹1,398. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is United Spirits Limited stock overvalued or undervalued in 2026?
As of Sep 13, 2026, UNITDSPR trades above its calculated fair value: price ₹1,398, fair value ₹381.12, a gap of about −73% (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 UNITDSPR?
No. The price is what the market pays today (₹1,398); the fair value is what the company's own numbers justify (₹381.12). For United Spirits Limited the two are ₹1,017 per share apart. That gap is exactly why we show both numbers side by side.
How much is United Spirits Limited worth?
The market values United Spirits Limited at about ₹992B (market capitalisation, as of Sep 13, 2026). Per share that is ₹1,398; our models calculate a fair value of ₹381.12 per share.
What do the bullish and bearish scenarios say about UNITDSPR?
Our models span a range for United Spirits Limited: cautious scenario ₹252.89, base ₹381.12, optimistic ₹545.19 per share (as of Sep 13, 2026, price ₹1,398). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of UNITDSPR?
United Spirits Limited trades at a price-to-earnings ratio of 58.0 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹381.12 is built from several models across several years. Other multiples: P/B 10.9, P/S 7.8, EV/EBITDA 44.8.
How solid is the balance sheet of United Spirits Limited (UNITDSPR)?
Balance-sheet figures for United Spirits Limited (as of Sep 13, 2026): return on equity 20.0%. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is UNITDSPR from its 52-week high?
United Spirits Limited trades at ₹1,398, about 14% below its 52-week high of ₹1,628 and 15% above the low of ₹1,211 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of ₹381.12 is for.
Which stocks are comparable to United Spirits Limited?
From the same area (Consumer Defensive) we also value Kweichow Moutai Co, Diageo plc, Wuliangye Yibin Co, Shanxi Xinghuacun Fen Wine Factory Co, 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 Spirits Limited stock attractive at the current price?
The data as of Sep 13, 2026: price ₹1,398, calculated fair value ₹381.12 (−73%), Quality Score 63/100, 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 UNITDSPR calculated?
We run United Spirits 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 ₹381.12, 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 16.6 % above its aggregate fair value. United Spirits 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 Spirits Limited (UNITDSPR)?
The closing price on Sep 22, 2026 was ₹1,398. Our model-based fair value is ₹381.12, about −73% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with United Spirits Limited right now?
The price sits above even our optimistic bull case (₹545.19). The favourable scenario is already priced in. Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (₹252.89 to ₹545.19) leaves room in how you read the outcome.
Where does the earnings growth of United Spirits Limited (UNITDSPR) come from?
Earnings per share at United Spirits Limited grew +35.8 % a year from 2016 to 2026. Broken into its drivers: revenue per share +4.0 %, EBIT margin +2.6 %, tax rate +6.4 %, residual (interest, one-offs) +19.7 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of United Spirits Limited
How large is the market capitalisation of United Spirits Limited (UNITDSPR)?
The market capitalisation of United Spirits Limited is ₹992B (≈ $10.4B). 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 Spirits Limited (UNITDSPR)?
The price-to-sales ratio of United Spirits Limited is 8.54 (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 Spirits Limited (UNITDSPR)?
Earnings per share at United Spirits Limited are ₹24.12 (price ÷ EPS = P/E 58.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of United Spirits Limited (UNITDSPR)?
The dividend yield of United Spirits Limited is 1.3% (payout 74.6%). 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 Spirits Limited (UNITDSPR)?
The net margin of United Spirits Limited is 14.7% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of United Spirits Limited (UNITDSPR)?
The return on equity (ROE) of United Spirits Limited is 20.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of United Spirits Limited (UNITDSPR)?
On an EBIT basis the return on assets of United Spirits Limited is 14.0% (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 Spirits Limited (UNITDSPR)?
The operating margin of United Spirits Limited is 16.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at United Spirits Limited (UNITDSPR)?
Revenue at United Spirits Limited is growing +0.8% versus a year earlier (3y avg +5.7%). 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 Spirits Limited (UNITDSPR)?
Earnings per share at United Spirits Limited are growing +28.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does United Spirits Limited (UNITDSPR) hold?
United Spirits Limited holds more cash than debt, ₹15.6B net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch United Spirits Limited in the live analysis
One click puts United Spirits 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.
