Gillette Intrinsic Value
Gillette (GILLETTE) median intrinsic value is ₹3212.80 from 9 valuation models (range ₹1566–₹5020), vs current price ₹7828.50 — -59.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Analyse GILLETTE institutional holdings to track promoter, FII and institutional holdings.
GILLETTE Valuation Methods Summary — DCF, Graham Number & P/E
Gillette intrinsic value across 9 models vs current price ₹7828.50 — upside/downside and value range per method. For current market price and key ratios, visit GILLETTE share price.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹5020.00 | ₹4016.00 - ₹6024.00 | -35.9% | EPS: ₹200.80, Sector P/E: 25x |
| Book Value Method | asset | ₹1565.70 | ₹1409.13 - ₹1722.27 | -80.0% | Book Value/Share: ₹286.67, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹2348.55 | ₹2113.70 - ₹2583.41 | -70.0% | Revenue/Share: ₹939.39, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹3429.09 | ₹3086.18 - ₹3772.00 | -56.2% | EBITDA: ₹943.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹3131.40 | ₹2505.12 - ₹3757.68 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹3212.80 | ₹2891.52 - ₹3534.08 | -59.0% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹3762.11 | ₹3385.90 - ₹4138.32 | -51.9% | Revenue Growth: 8.2%, Adj P/E: 18.7x |
| ROE Based Valuation | profitability | ₹3914.25 | ₹3522.83 - ₹4305.68 | -50.0% | ROE: 68.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹2348.55 | ₹2113.70 - ₹2583.41 | -70.0% | EPS: ₹200.80, BVPS: ₹286.67 |
GILLETTE Intrinsic Value vs Market Price — All Valuation Models
Gillette fair value range ₹1566–₹5020 vs current market price ₹7828.50 across 9 valuation models. Read Gillette dividend payments for the complete payout history and dividend yield track record.
GILLETTE Intrinsic Value Analysis — Undervalued or Overvalued?
Gillette median intrinsic value ₹3212.80, current price ₹7828.50 — Trading Above Calculated Value by 59.0%, 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 ₹3212.80 (median value). With the current market price of ₹7828.50, this represents a -59.0% variance from our estimated fair value.
The valuation range spans from ₹1565.70 to ₹5020.00, indicating ₹1565.70 - ₹5020.00.
Is GILLETTE undervalued or overvalued?
Based on our multi-method analysis, Gillette (GILLETTE) appears to be trading above calculated value by approximately 59.0%.
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 | 68.5% | 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 | 1.66x | 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 |