| Intrinsic Valuation of: UNITDSPR | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 24 | Market Cap | ₹961B | |||||
| 2021 | - | - (-) | P/E Ratio | 55 | Total Asset | ₹132B | |||||
| 2022 | ₹8B | - (-) | Net Income | ₹16B | Total Debt | ₹0 | |||||
| 2023 | ₹5B | -43.3% (-48.2%) | EBITDA | ₹25B | Total Liab | ₹51B | |||||
| 2024 | ₹10B | 113.4% (100.0%) | Opr Margin | 16.32 | Debt/Equity | - | |||||
| 2025 | ₹18B | 75.0% (64.0%) | PreTax Margin | 15.57 | BV/Share | 107 | |||||
| 5Y Average FCF | ₹10B | 15.0% (38.6%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.48% | Historical US Bond Yield: | 4.40% | ||||||||
| Discount Rate (WACC): | 7.00% | Current US Bond Yield: | 3.48% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (15.0%) | ||||||||||
| 2026 | ₹18B | MBG Intrinsic Value | ₹215 | ||||||||
| 2027 | ₹20B | ||||||||||
| 2028 | ₹22B | ||||||||||
| 2029 | ₹24B | ||||||||||
| 2030 | ₹25B | ||||||||||
| 2031 | ₹26B | ||||||||||
| Terminal Value | ₹582B | Net Worth/Share | ₹111 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹493B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹10B | ₹692 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 6.5% | 650 | 707 | 777 | 868 | 990 | |||
| Equity Value | ₹503B | 7.1% | 578 | 621 | 674 | 739 | 822 | ||||
| Shares Outstanding | 727,350,853 | 7.8% | 520 | 554 | 594 | 642 | 702 | ||||
| 8.4% | 473 | 499 | 531 | 568 | 612 | ||||||
| DCF Intrinsic Value | ₹692 | 9.0% | 434 | 455 | 480 | 510 | 544 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||