| Intrinsic Valuation of: UNITDSPR | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 22 | Market Cap | ₹1,014B | |||||
| 2021 | - | - (-) | P/E Ratio | 63 | 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% (98.9%) | Opr Margin | 0.16 | Debt/Equity | - | |||||
| 2025 | ₹18B | 75.0% (64.2%) | PreTax Margin | 15.50 | BV/Share | 109 | |||||
| 5Y Average FCF | ₹10B | 48.4% (38.3%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.5% | Historical US Bond Yield: | 4.4% | ||||||||
| Discount Rate (WACC): | 7.4% | Current US Bond Yield: | 3.5% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (25.0%) | ||||||||||
| 2026 | ₹22B | MBG Intrinsic Value | ₹199 | ||||||||
| 2027 | ₹28B | ||||||||||
| 2028 | ₹35B | ||||||||||
| 2029 | ₹44B | ||||||||||
| 2030 | ₹54B | ||||||||||
| 2031 | ₹68B | ||||||||||
| Terminal Value | ₹1,416B | Net Worth/Share | ₹114 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹1,109B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹13B | ₹1,581 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 7.3% | 1,377 | 1,485 | 1,616 | 1,777 | 1,980 | |||
| Equity Value | ₹1,122B | 7.4% | 1,364 | 1,470 | 1,598 | 1,755 | 1,953 | ||||
| Shares Outstanding | 710,054,976 | 7.4% | 1,351 | 1,455 | 1,581 | 1,734 | 1,927 | ||||
| 7.9% | 1,237 | 1,322 | 1,424 | 1,546 | 1,696 | ||||||
| DCF Intrinsic Value | ₹1,581 | 8.4% | 1,138 | 1,210 | 1,294 | 1,394 | 1,513 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||