Gillette Intrinsic Value
Gillette (GILLETTE) median intrinsic value is ₹3309.40 from 9 valuation models (range ₹1655–₹4760), vs current price ₹8273.50 — -60.0% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit GILLETTE share price.
GILLETTE Valuation Methods Summary — DCF, Graham Number & P/E
Gillette intrinsic value across 9 models vs current price ₹8273.50 — upside/downside and value range per method. Browse GILLETTE balance sheet details for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹4760.00 | ₹3808.00 - ₹5712.00 | -42.5% | EPS: ₹190.40, Sector P/E: 25x |
| Book Value Method | asset | ₹1654.70 | ₹1489.23 - ₹1820.17 | -80.0% | Book Value/Share: ₹310.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹2482.05 | ₹2233.85 - ₹2730.26 | -70.0% | Revenue/Share: ₹942.42, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹3367.27 | ₹3030.54 - ₹3704.00 | -59.3% | EBITDA: ₹926.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹3309.40 | ₹2647.52 - ₹3971.28 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹3046.40 | ₹2741.76 - ₹3351.04 | -63.2% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹3568.76 | ₹3211.88 - ₹3925.64 | -56.9% | Revenue Growth: 8.3%, Adj P/E: 18.7x |
| ROE Based Valuation | profitability | ₹4136.75 | ₹3723.08 - ₹4550.43 | -50.0% | ROE: 60.7%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹2482.05 | ₹2233.85 - ₹2730.26 | -70.0% | EPS: ₹190.40, BVPS: ₹310.00 |
GILLETTE Intrinsic Value vs Market Price — All Valuation Models
Gillette fair value range ₹1655–₹4760 vs current market price ₹8273.50 across 9 valuation models. Also explore GILLETTE stock price history to track price trends across different timeframes.
GILLETTE Intrinsic Value Analysis — Undervalued or Overvalued?
Gillette median intrinsic value ₹3309.40, current price ₹8273.50 — Trading Above Calculated Value by 60.0%, margin of safety -100.0%.
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 ₹3309.40 (median value). With the current market price of ₹8273.50, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹1654.70 to ₹4760.00, indicating ₹1654.70 - ₹4760.00.
Is GILLETTE undervalued or overvalued?
Based on our multi-method analysis, Gillette (GILLETTE) appears to be trading above calculated value by approximately 60.0%.
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 | 11.35 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 60.7% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 29.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.62x | 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 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 |