Gillette Intrinsic Value
GILLETTE Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹4405.00 | ₹3524.00 - ₹5286.00 | -45.7% | EPS: ₹176.20, Sector P/E: 25x |
| Book Value Method | asset | ₹1621.90 | ₹1459.71 - ₹1784.09 | -80.0% | Book Value/Share: ₹310.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹2432.85 | ₹2189.57 - ₹2676.14 | -70.0% | Revenue/Share: ₹911.21, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹3243.80 | ₹2919.42 - ₹3568.18 | -60.0% | EBITDA: ₹863.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹3243.80 | ₹2595.04 - ₹3892.56 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹2634.40 | ₹2370.96 - ₹2897.84 | -67.5% | EPS Growth: 18.7%, Fair P/E: 15.0x |
| Growth Adjusted P/E | growth | ₹3288.20 | ₹2959.38 - ₹3617.02 | -59.5% | Revenue Growth: 7.4%, Adj P/E: 18.7x |
| ROE Based Valuation | profitability | ₹4054.75 | ₹3649.28 - ₹4460.23 | -50.0% | ROE: 56.1%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹2432.85 | ₹2189.57 - ₹2676.14 | -70.0% | EPS: ₹176.20, BVPS: ₹310.00 |
Want to compare with current market value? Check GILLETTE share price latest .
Valuation Comparison Chart
GILLETTE Intrinsic Value Analysis
What is the intrinsic value of GILLETTE?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Gillette (GILLETTE) is ₹3243.80 (median value). With the current market price of ₹8109.50, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹1621.90 to ₹4405.00, indicating ₹1621.90 - ₹4405.00.
Is GILLETTE undervalued or overvalued?
Based on our multi-method analysis, Gillette (GILLETTE) appears to be trading above calculated value by approximately 60.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 11.35 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.87 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 56.1% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 28.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.57x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Gillette
Additional stock information and data for GILLETTE
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹328 Cr | ₹315 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹509 Cr | ₹485 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹463 Cr | ₹430 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹462 Cr | ₹406 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹443 Cr | ₹404 Cr | Positive Free Cash Flow | 8/10 |