|
United Spirits Limited (UNITDSPR.NS) DCF Valuation
IN | Consumer Defensive | Beverages - Wineries & Distilleries | NSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
United Spirits Limited (UNITDSPR.NS) Bundle
Enhance your investment choices with the United Spirits Limited (UNITDSPRNS) DCF Calculator! Explore genuine financial data for United Spirits, adjust growth predictions and expenses, and instantly observe how modifications affect the intrinsic value of United Spirits Limited.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93,254.0 | 80,979.0 | 96,547.0 | 105,540.0 | 113,210.0 | 119,618.8 | 126,390.3 | 133,545.2 | 141,105.1 | 149,093.0 |
| Revenue Growth, % | 0 | -13.16 | 19.22 | 9.31 | 7.27 | 5.66 | 5.66 | 5.66 | 5.66 | 5.66 |
| EBITDA | 14,943.0 | 10,280.0 | 14,784.0 | 16,650.0 | 22,090.0 | 18,976.3 | 20,050.5 | 21,185.6 | 22,384.9 | 23,652.1 |
| EBITDA, % | 16.02 | 12.69 | 15.31 | 15.78 | 19.51 | 15.86 | 15.86 | 15.86 | 15.86 | 15.86 |
| Depreciation | 2,140.0 | 2,991.0 | 3,038.0 | 2,820.0 | 2,750.0 | 3,405.8 | 3,598.6 | 3,802.3 | 4,017.6 | 4,245.0 |
| Depreciation, % | 2.29 | 3.69 | 3.15 | 2.67 | 2.43 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 |
| EBIT | 12,803.0 | 7,289.0 | 11,746.0 | 13,830.0 | 19,340.0 | 15,570.5 | 16,451.9 | 17,383.2 | 18,367.3 | 19,407.0 |
| EBIT, % | 13.73 | 9 | 12.17 | 13.1 | 17.08 | 13.02 | 13.02 | 13.02 | 13.02 | 13.02 |
| Total Cash | 23,046.0 | 778.0 | 2,766.0 | 11,340.0 | 18,610.0 | 13,330.8 | 14,085.5 | 14,882.8 | 15,725.3 | 16,615.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 22,835.0 | 21,872.0 | 23,736.0 | -10.0 | 30,560.0 | 24,657.2 | 26,053.1 | 27,527.9 | 29,086.2 | 30,732.8 |
| Account Receivables, % | 24.49 | 27.01 | 24.58 | -0.00947508 | 26.99 | 20.61 | 20.61 | 20.61 | 20.61 | 20.61 |
| Inventories | .0 | 20,519.0 | 21,567.0 | 22,300.0 | 20,630.0 | 20,820.7 | 21,999.3 | 23,244.7 | 24,560.5 | 25,950.9 |
| Inventories, % | 0 | 25.34 | 22.34 | 21.13 | 18.22 | 17.41 | 17.41 | 17.41 | 17.41 | 17.41 |
| Accounts Payable | 11,689.0 | 10,721.0 | 12,787.0 | 17,540.0 | 19,540.0 | 17,439.8 | 18,427.0 | 19,470.2 | 20,572.4 | 21,737.0 |
| Accounts Payable, % | 12.53 | 13.24 | 13.24 | 16.62 | 17.26 | 14.58 | 14.58 | 14.58 | 14.58 | 14.58 |
| Capital Expenditure | -2,116.0 | -1,737.0 | -1,340.0 | -1,370.0 | -980.0 | -1,905.7 | -2,013.6 | -2,127.6 | -2,248.0 | -2,375.3 |
| Capital Expenditure, % | -2.27 | -2.15 | -1.39 | -1.3 | -0.86565 | -1.59 | -1.59 | -1.59 | -1.59 | -1.59 |
| Tax Rate, % | 24.18 | 24.18 | 24.18 | 24.18 | 24.18 | 24.18 | 24.18 | 24.18 | 24.18 | 24.18 |
| EBITAT | 7,270.4 | 5,177.9 | 8,957.1 | 12,294.5 | 14,663.8 | 11,484.7 | 12,134.9 | 12,821.8 | 13,547.7 | 14,314.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3,851.6 | -14,092.1 | 9,809.1 | 41,510.5 | -10,466.2 | 16,596.8 | 12,132.7 | 12,819.5 | 13,545.2 | 14,312.0 |
| WACC, % | 6.68 | 6.69 | 6.69 | 6.7 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 57,578.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 14,598 | |||||||||
| Terminal Value | 311,269 | |||||||||
| Present Terminal Value | 225,174 | |||||||||
| Enterprise Value | 282,753 | |||||||||
| Net Debt | -7,870 | |||||||||
| Equity Value | 290,623 | |||||||||
| Diluted Shares Outstanding, MM | 710 | |||||||||
| Equity Value Per Share | 409.54 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-populated financial data for United Spirits Limited (UNITDSPRNS).
- Authentic Data: Comprehensive historical data along with projected estimates (highlighted in the yellow cells).
- Adjustable Forecasts: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly assess how your inputs affect the valuation of United Spirits Limited (UNITDSPRNS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Design: Organized for ease of understanding and functionality, complete with step-by-step guidance.
Key Features
- Authentic Financial Data for United Spirits: Access reliable pre-loaded historical figures and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted yellow cells including WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Visually appealing charts and summaries for clear valuation insights.
- Designed for All Skill Levels: An intuitive layout ideal for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing United Spirits Limited’s preloaded data.
- 2. Adjust Key Inputs: Modify critical assumptions such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Different Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Confidence: Deliver professional valuation insights to enhance your decision-making process.
Why Opt for the United Spirits Limited Calculator?
- Save Time: Skip the hassle of building a DCF model from the ground up – it’s all set for you.
- Enhance Accuracy: Dependable financial data and formulas help minimize valuation errors.
- Fully Customizable: Adjust the model to align with your specific assumptions and forecasts.
- Easy to Understand: Clear visuals and outputs facilitate straightforward result analysis.
- Endorsed by Experts: Crafted for professionals who prioritize both precision and ease of use.
Who Should Benefit from This Product?
- Investors: Accurately assess the fair value of United Spirits Limited (UNITDSPRNS) prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Acquire valuable insights into the financial modeling practices of leading companies.
- Educators: Employ it as an educational resource to illustrate various valuation methodologies.
Contents of the Template
- Pre-Filled DCF Model: United Spirits Limited’s financial data preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess United Spirits Limited’s profitability, leverage, and efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and capital expenditures to suit your scenarios.
- Financial Statements: Annual and quarterly reports to facilitate in-depth analysis.
- Interactive Dashboard: Conveniently visualize essential valuation metrics and outcomes.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.