UNOMINDA.NS · Intrinsic value
Is Uno Minda Limited (UNOMINDA.NS) overvalued or undervalued?
Uno Minda Limited (UNOMINDA.NS) trades at the delayed market price of ₹1,087.40 a share. That price already implies revenue growth of more than 25%/yr. TickerWorth's fair value is ₹620.55 a share (75% above fair value), as of Oct 19, 2026. It is a model estimate, and every input behind it is sourced below.
Model by Miraaj Patel · generated from market data · Updated Oct 19, 2026 · How these pages are made
Is UNOMINDA.NS overvalued?
- Fair value
- ₹620.55
- Market price
- ₹1,087.40
- Downside to fair value
- 42.9%
- Verdict
- 75% above fair value
Reverse DCF: Today's price implies revenue growth of more than 25%/yr. Above about 25% a year the reverse-DCF stops being informative. It solves for revenue growth alone — holding margins, capital intensity and the forecast horizon fixed — so a price well above our cash-flow model's value has nowhere to go but growth, and the solver returns a rate the model can't reconcile. Read it as "the price implies growth we can't justify", not as a forecast.
What is UNOMINDA.NS's TickerWorth Score?
Scores lower than almost every company we compare it with
Compared with Consumer Cyclical companies in India
Its weakest point: trades above our estimate of what it's worth.
- Value · 39 of 100
Cheaper than 39% of Consumer Cyclical companies in India
- Price vs worth · 16 of 100
- Quality · 35 of 100
More profitable than 35% of Consumer Cyclical companies in India
- Financial health · 39 of 100
Financially stronger than 39% of Consumer Cyclical companies in India
- Growth · 49 of 100
Growing faster than 49% of Consumer Cyclical companies in India
- Momentum · 42 of 100
Outperformed 42% of Consumer Cyclical companies in India over the past year
Confidence: High confidence · Scored
Get the Undervalued Company of the Week.
UNOMINDA.NS DCF valuation: what the price assumes
At a recent price of ₹1,087, Uno Minda Limited (UNOMINDA.NS) trades 75% above TickerWorth's blended fair value of ₹620.55 per share — a discounted-cash-flow model cross-checked against peer multiples and asset value — meaning the market currently prices UNOMINDA.NS overvalued vs our estimate of what the business is intrinsically worth. Our fair value sits below the market, an implied -42.9% move to close the gap if the business performs in line with our assumptions. This is an educational model, not a price target or a recommendation — the value moves with the inputs, which you can test yourself using the WACC slider below.
Read the full reasoning
One of the lenses behind that blended figure is a discounted-cash-flow model, which on its own values UNOMINDA.NS at about ₹700.01 per share. The rest of this page walks through that DCF — its assumptions, reverse-DCF and discount-rate sensitivity — because it is the auditable anchor of the blend.
The valuation discounts Uno Minda Limited's projected free cash flows at a weighted-average cost of capital (WACC) of 7.1%, with a long-run terminal growth rate of 2.5%. About 82% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — UNOMINDA.NS would need sustained revenue growth of more than 25%/yr to justify today's price, against about 13.7% a year compounded in our base case. We don't quote a precise figure here, because past about 25% a year the reverse-DCF stops being informative: it solves for revenue growth alone, holding margins, capital intensity and the forecast horizon fixed, so a price well above our fair value has nowhere to go but growth. The honest reading is that the price implies growth this model can't reconcile — not that we forecast it.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, UNOMINDA.NS's modeled DCF value ranges from about ₹449.15 to ₹1,552 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Uno Minda Limited would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of UNOMINDA.NS's intrinsic value. Figures update as new filings and prices come in.
Every input behind UNOMINDA.NS's DCF
| Input | Value |
|---|---|
| Base-year revenueLive feed — totalRevenue (TTM) | ₹207,253,500,000 |
| Base EBIT marginComputed — trailing operatingMargins, held roughly flat | 7.1% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 24% → 19% → 14% → 9% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.2% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 0.40 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesLive feed — sharesOutstanding | 577M |
| Market priceLast known price · as of 2026-10-19 21:03 UTC | ₹1,087 |
Change UNOMINDA.NS's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Uno Minda Limited do?
What does it do?
Uno Minda Limited, together with its subsidiaries, manufactures and supplies auto components and systems in India and internationally. It provides alloy wheels, automotive switches, horns, infotainment systems, speakers, socket assemblies, fuel hoses, sensors, actuators, controllers, telematics and connected solutions, alternate fuel systems, air filtration systems, canisters, seat head rest and arm rests, luggage boards, automotive wireless chargers, seat recliner mechanism, multi-mode drive switches, USB chargers, wheel covers, seat belts, shifters, cameras, air ducts and washer bottles, EA pads, spoilers, steering wheels with air bags, body sealings, fuel caps, and brake hoses. It operates in the Auto Parts industry (Consumer Cyclical sector), headquartered in India. The company employs roughly 14,608 people.
How does it make money?
The business turns 207.3B in annual revenue into profit. Out of every $100 of sales, about $7 is left as operating profit (operating margin of 7.1%), after a 34% gross margin on the products/services it sells. After all costs, taxes and interest, 5.8% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks mixed: carries modest debt (0.4× equity), and is currently profitable.
UNOMINDA.NS insider trading
Insider filings are available for US-listed companies only.
Common questions
What is UNOMINDA.NS's intrinsic value?
TickerWorth's blended fair value for Uno Minda Limited (UNOMINDA.NS) is ₹620.55 per share, versus a market price of ₹1,087 (75% above fair value).
Is UNOMINDA.NS overvalued or undervalued?
On our blended fair value UNOMINDA.NS looks overvalued vs fair value at ₹1,087. This is an educational estimate, not advice.
What discount rate is used for UNOMINDA.NS?
A WACC of 7.1% and a terminal growth rate of 2.5%.
Is Uno Minda stock undervalued?
TickerWorth's fair value for Uno Minda Limited (UNOMINDA.NS) is ₹620.55 against a market price of ₹1,087.40. Our read: 75% above fair value. This is a model estimate, not investment advice.
Uno Minda (UNOMINDA.NS) DCF valuation and fair value
Our fair value for Uno Minda Limited (UNOMINDA.NS) is ₹620.55, built on a 7.1% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Uno Minda stock?
Today's price implies revenue growth of more than 25%/yr. Above about 25% a year the reverse-DCF stops being informative. It solves for revenue growth alone — holding margins, capital intensity and the forecast horizon fixed — so a price well above our cash-flow model's value has nowhere to go but growth, and the solver returns a rate the model can't reconcile. Read it as "the price implies growth we can't justify", not as a forecast. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of ₹1,087.40. A model estimate, not investment advice.
Uno Minda (UNOMINDA.NS) insider trading
We have no recent SEC Form 4 insider filings on file for Uno Minda Limited (UNOMINDA.NS). Form 4 covers US-listed companies only.
Stocks below our fair value instead
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.