| Intrinsic Valuation of: UNITDSPR | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 21 | Market Cap | ₹954B | |||||
| 2021 | - | - (-) | P/E Ratio | 62 | 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 | 0.16 | Debt/Equity | - | |||||
| 2025 | ₹18B | 75.0% (64.0%) | PreTax Margin | 15.57 | BV/Share | 107 | |||||
| 5Y Average FCF | ₹10B | 48.4% (38.6%) | |||||||||
| 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 | ₹190 | ||||||||
| 2027 | ₹28B | ||||||||||
| 2028 | ₹35B | ||||||||||
| 2029 | ₹44B | ||||||||||
| 2030 | ₹54B | ||||||||||
| 2031 | ₹68B | ||||||||||
| Terminal Value | ₹1,416B | Net Worth/Share | ₹111 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹1,109B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹10B | ₹1,538 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 7.3% | 1,339 | 1,445 | 1,573 | 1,730 | 1,928 | |||
| Equity Value | ₹1,119B | 7.4% | 1,327 | 1,431 | 1,555 | 1,709 | 1,902 | ||||
| Shares Outstanding | 727,350,976 | 7.4% | 1,315 | 1,416 | 1,538 | 1,688 | 1,876 | ||||
| 7.9% | 1,203 | 1,286 | 1,386 | 1,505 | 1,651 | ||||||
| DCF Intrinsic Value | ₹1,538 | 8.4% | 1,107 | 1,177 | 1,259 | 1,356 | 1,472 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||