Gillette Intrinsic Value
Gillette (GILLETTE) median intrinsic value is ₹3536.50 from 10 valuation models (range ₹1415–₹8000), vs current price ₹7073.00 — -50.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Check GILLETTE market capitalization to track the company's total market size over time.
GILLETTE Valuation Methods Summary — DCF, Graham Number & P/E
Gillette intrinsic value across 10 models vs current price ₹7073.00 — upside/downside and value range per method. See GILLETTE book value comparison to compare market price against book value per share.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹5125.00 | ₹4100.00 - ₹6150.00 | -27.5% | EPS: ₹205.00, Sector P/E: 25x |
| Book Value Method | asset | ₹1414.60 | ₹1273.14 - ₹1556.06 | -80.0% | Book Value/Share: ₹286.67, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹2121.90 | ₹1909.71 - ₹2334.09 | -70.0% | Revenue/Share: ₹970.30, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹3589.09 | ₹3230.18 - ₹3948.00 | -49.3% | EBITDA: ₹987.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹2829.20 | ₹2263.36 - ₹3395.04 | -60.0% | CF Growth: 7.1%, Discount: 15% |
| PEG Ratio Method | growth | ₹2798.90 | ₹2519.01 - ₹3078.79 | -60.4% | EPS Growth: 17.1%, Fair P/E: 13.7x |
| Growth Adjusted P/E | growth | ₹3807.95 | ₹3427.15 - ₹4188.74 | -46.2% | Revenue Growth: 6.4%, Adj P/E: 18.6x |
| ROE Based Valuation | profitability | ₹3536.50 | ₹3182.85 - ₹3890.15 | -50.0% | ROE: 70.6%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹2121.90 | ₹1909.71 - ₹2334.09 | -70.0% | EPS: ₹205.00, BVPS: ₹286.67 |
| Dividend Yield Method | dividend | ₹8000.00 | ₹7200.00 - ₹8800.00 | +13.1% | DPS: ₹240.00, Target Yield: 3.0% |
GILLETTE Intrinsic Value vs Market Price — All Valuation Models
Gillette fair value range ₹1415–₹8000 vs current market price ₹7073.00 across 10 valuation models. For current market price and key ratios, visit GILLETTE share price.
GILLETTE Intrinsic Value Analysis — Undervalued or Overvalued?
Gillette median intrinsic value ₹3536.50, current price ₹7073.00 — Trading Above Calculated Value by 50.0%, margin of safety -100.0%.
What is the intrinsic value of GILLETTE?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Gillette (GILLETTE) is ₹3536.50 (median value). With the current market price of ₹7073.00, this represents a -50.0% variance from our estimated fair value.
The valuation range spans from ₹1414.60 to ₹8000.00, indicating ₹1414.60 - ₹8000.00.
Is GILLETTE undervalued or overvalued?
Based on our multi-method analysis, Gillette (GILLETTE) appears to be trading above calculated value by approximately 50.0%.
GILLETTE Financial Health — Key Ratios vs Industry Benchmarks
Gillette financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 11.57 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 70.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 30.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.71x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
GILLETTE Cash Flow Quality — Operating & Free Cash Flow
Gillette operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2026 | ₹607 Cr | ₹599 Cr | Positive Free Cash Flow | 8/10 |
| 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 |