The United Nilgiri Tea Estates Company Limited (UNITEDTEA) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of The United Nilgiri Tea Estates Company Limited ₹358, price ₹417, upside -14.1%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch The United Nilgiri Tea Estates Company 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 27, 2026.
How to read this chart
60‑month range ₹255.88 – ₹581.64 · fair‑value band ₹231.72 – ₹526.23 · the ₹416.95 price screens above the ₹358.17 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow The United Nilgiri Tea Estates Company in your weekly email
Every Wednesday you see whether The United Nilgiri Tea Estates Company is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
The United Nilgiri Tea Estates Company Limited engages in growing, manufacturing, and selling teas in India. It offers black, special, green, herbal, and gift teas. The company is also involved in letting-out of properties.
Show more
The United Nilgiri Tea Estates Company Limited engages in growing, manufacturing, and selling teas in India. It offers black, special, green, herbal, and gift teas. The company is also involved in letting-out of properties. It exports its products to Australia, Congo, Canada, Germany, the Netherlands, Denmark, Japan, Finland, the United States, and the United Kingdom. The United Nilgiri Tea Estates Company Limited was incorporated in 1922 and is based in Coimbatore, India.
Stock analysis
The United Nilgiri Tea Estates Company Limited (UNITEDTEA) currently trades at ₹416.95, while our model-based Fair Value estimate is ₹358.17, 14.1% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹815.93 per share, and 12 of the 26 models we run sit above the ₹416.95 price.
Bear case: the Dividend Discount group reads lowest at ₹42.10, and 14 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: ₹231.72 (bear) to ₹526.23 (bull), the price of ₹416.95 sits inside 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 58/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
The United Nilgiri Tea Estates Company Limited reported revenue of ₹834M in FY2026 versus ₹749M in FY2022, a compound +2.7%/yr. Reported net income was ₹219M in FY2026, compounding +20.8%/yr from FY2022.
Key figures
Market cap ₹2.4B (≈ $25.1M) · P/E ratio 9.5 · P/S ratio 2.50 · EPS (TTM) ₹43.93 · Dividend yield 0.6% · Net margin 26.3% · Return on equity 9.5% · Return on assets (EBIT) 11.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 26% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 10% fair-value upside, at −14%, UNITEDTEA screens richer than that median.
Fair Value models
Bear ₹231.72Fair Value ₹358.17Bull ₹526.23
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 (₹22.27 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.
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.59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−16.1%
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.
+0.2%
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.
+5.1%
Start year 2021 (pandemic). Over 10 years: +4.0% a year
Revenue growth 19 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.
+8.0%
’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.
+16.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+15.4%
Dividend (yield on the price)0.6%
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.15.4% vs 9.7%, picking up
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.13% → 20%
Start year 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+12.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +8.2% a year for the price.
Compare The United Nilgiri Tea Estates Company Limited with another stock
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.Farm Products · 284 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside−14.1% · Below median
Profitability
Return on equity (TTM)9.5% · Above median
Return on assets3.9% · Above median
Net margin (TTM)22.1% · Top 25%
Operating margin (TTM)15.5% · Top 25%
Growth and dividend
Revenue growth−13.8% · Bottom 25%
Dividend yield (TTM)0.6% · Bottom 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Farm Products median · lower = cheaper
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). "The United Nilgiri Tea Estates Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/UNITEDTEA
Frequently asked questions
Is The United Nilgiri Tea Estates Company Limited (UNITEDTEA) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of ₹358.17 versus a price of ₹416.95, about −14% upside (overvalued).
What is the fair value of UNITEDTEA?
Our model-based fair value for The United Nilgiri Tea Estates Company Limited is ₹358.17 (as of Sep 27, 2026), built from audited fundamentals. The current price: ₹416.95.
What is the quality score of UNITEDTEA?
The United Nilgiri Tea Estates Company Limited has a Quality Score of 58/100. 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 The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
Our model-based price target is the fair value of ₹358.17 (as of Sep 27, 2026) from 26 valuation models. Cautious scenario ₹231.72, optimistic scenario ₹526.23. It is a calculation from audited fundamentals, not an analyst target.
What is the The United Nilgiri Tea Estates Company Limited stock forecast for 2026?
Our models put fair value at ₹358.17, about −14% upside versus a price of ₹416.95 (overvalued). Cautious scenario ₹231.72, optimistic scenario ₹526.23. The calculation is refreshed regularly with new filings.
What is the revenue of The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
The United Nilgiri Tea Estates Company Limited reported trailing-twelve-month revenue of about ₹655M (latest available figure, as of Sep 27, 2026).
Does The United Nilgiri Tea Estates Company Limited pay a dividend?
The United Nilgiri Tea Estates Company Limited currently shows a dividend yield of about 0.61% relative to its recent price (as of Sep 27, 2026).
What growth is priced into The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
For today's price to be fair in a discounted-cash-flow model, The United Nilgiri Tea Estates Company Limited would have to grow free cash flow by +12.7 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.1 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of UNITEDTEA use?
Our models discount The United Nilgiri Tea Estates Company Limited at 12.4 %: a base by market capitalisation (nano), 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 The United Nilgiri Tea Estates Company Limited that is +12.7 % per year a year over ten years, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has The United Nilgiri Tea Estates Company Limited (UNITEDTEA) delivered so far?
Over the past 5 years revenue at The United Nilgiri Tea Estates Company Limited grew +5.1 % a year. The price currently implies +12.7 % 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 The United Nilgiri Tea Estates Company Limited (UNITEDTEA) growing?
The median revenue growth in the sector is +3.0 % a year. That is the yardstick for the growth priced into The United Nilgiri Tea Estates Company Limited (+12.7 % 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 The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
The free-cash-flow yield on the price is 4.84 %: that much free cash flow The United Nilgiri Tea Estates Company Limited produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For The United Nilgiri Tea Estates Company Limited it is ₹358.17 per share (as of Sep 27, 2026), against a price of ₹416.95. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is The United Nilgiri Tea Estates Company Limited stock overvalued or undervalued in 2026?
As of Sep 27, 2026, UNITEDTEA trades above its calculated fair value: price ₹416.95, fair value ₹358.17, a gap of about −14% (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 UNITEDTEA?
No. The price is what the market pays today (₹416.95); the fair value is what the company's own numbers justify (₹358.17). For The United Nilgiri Tea Estates Company Limited the two are ₹58.78 per share apart. That gap is exactly why we show both numbers side by side.
How much is The United Nilgiri Tea Estates Company Limited worth?
The market values The United Nilgiri Tea Estates Company Limited at about ₹2.4B (market capitalisation, as of Sep 27, 2026). Per share that is ₹416.95; our models calculate a fair value of ₹358.17 per share.
What do the bullish and bearish scenarios say about UNITEDTEA?
Our models span a range for The United Nilgiri Tea Estates Company Limited: cautious scenario ₹231.72, base ₹358.17, optimistic ₹526.23 per share (as of Sep 27, 2026, price ₹416.95). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of UNITEDTEA?
The United Nilgiri Tea Estates Company Limited trades at a price-to-earnings ratio of 9.5 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹358.17 is built from several models across several years. Other multiples: P/B 1.0, P/S 3.7, EV/EBITDA 18.3.
How solid is the balance sheet of The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
Balance-sheet figures for The United Nilgiri Tea Estates Company Limited (as of Sep 27, 2026): return on equity 9.5%, debt of 0.01 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is UNITEDTEA from its 52-week high?
The United Nilgiri Tea Estates Company Limited trades at ₹416.95, about 26% below its 52-week high of ₹565.95 and at the low of ₹416.95 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹358.17 is for.
Which stocks are comparable to The United Nilgiri Tea Estates Company Limited?
From the same area (Consumer Defensive) we also value Archer-Daniels-Midland Company, Muyuan Foods Group, Bunge Global SA, Tyson Foods, Inc, 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 The United Nilgiri Tea Estates Company Limited stock attractive at the current price?
The data as of Sep 27, 2026: price ₹416.95, calculated fair value ₹358.17 (−14%), Quality Score 58/100, 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 UNITEDTEA calculated?
We run The United Nilgiri Tea Estates Company 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 ₹358.17, 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. The United Nilgiri Tea Estates Company 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 The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
The closing price on Oct 1, 2026 was ₹416.95. Our model-based fair value is ₹358.17, about −14% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with The United Nilgiri Tea Estates Company Limited right now?
Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (₹231.72 to ₹526.23) leaves room in how you read the outcome.
Where does the earnings growth of The United Nilgiri Tea Estates Company Limited (UNITEDTEA) come from?
Earnings per share at The United Nilgiri Tea Estates Company Limited grew +8.3 % a year from 2015 to 2026. Broken into its drivers: revenue per share +5.7 %, EBIT margin +6.5 %, tax rate +1.1 %, residual (interest, one-offs) −4.9 %. 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 The United Nilgiri Tea Estates Company Limited
How large is the market capitalisation of The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
The market capitalisation of The United Nilgiri Tea Estates Company Limited is ₹2.4B (≈ $25.1M). 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 The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
The price-to-sales ratio of The United Nilgiri Tea Estates Company Limited is 2.50 (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 The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
Earnings per share at The United Nilgiri Tea Estates Company Limited are ₹43.93 (price ÷ EPS = P/E 9.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
The dividend yield of The United Nilgiri Tea Estates Company Limited is 0.6% (payout 5.8%). 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 The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
The net margin of The United Nilgiri Tea Estates Company Limited is 26.3% (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 The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
The return on equity (ROE) of The United Nilgiri Tea Estates Company Limited is 9.5% (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 The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
On an EBIT basis the return on assets of The United Nilgiri Tea Estates Company Limited is 11.0% (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 The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
The operating margin of The United Nilgiri Tea Estates Company Limited is 15.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
Revenue at The United Nilgiri Tea Estates Company Limited is growing −13.8% versus a year earlier (3y avg +0.2%). 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 The United Nilgiri Tea Estates Company Limited (UNITEDTEA)?
Earnings per share at The United Nilgiri Tea Estates Company Limited are growing −4.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does The United Nilgiri Tea Estates Company Limited (UNITEDTEA) hold?
The United Nilgiri Tea Estates Company Limited holds more cash than debt, ₹71.2M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch The United Nilgiri Tea Estates Company Limited in the live analysis
One click puts The United Nilgiri Tea Estates Company 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.
