Hindustan Unilever Intrinsic Value
HINDUNILVR • FMCG
Current Stock Price
₹2110.60
Primary Intrinsic Value
₹633.18
Market Cap
₹496.0K Cr
0.0%
Downside
Median Value
₹2111.02
Value Range
₹633 - ₹5020
Assessment
Trading Near Calculated Value
Safety Margin
0.0%
HINDUNILVR Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹633.18 | ₹506.54 - ₹759.82 | -70.0% | EPS: ₹45.72, Sector P/E: 12x |
| Book Value Method | asset | ₹2111.02 | ₹1899.92 - ₹2322.12 | +0.0% | Book Value/Share: ₹2111.02, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2193.43 | ₹1974.09 - ₹2412.77 | +3.9% | Revenue/Share: ₹2741.79, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹3956.43 | ₹3560.79 - ₹4352.07 | +87.5% | EBITDA: ₹15496.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹5020.44 | ₹4016.35 - ₹6024.53 | +137.9% | CF Growth: 6.7%, Discount: 15% |
| PEG Ratio Method | growth | ₹633.18 | ₹569.86 - ₹696.50 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹633.18 | ₹569.86 - ₹696.50 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹4221.20 | ₹3799.08 - ₹4643.32 | +100.0% | ROE: 21.7%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹1473.64 | ₹1326.28 - ₹1621.00 | -30.2% | EPS: ₹45.72, BVPS: ₹2111.02 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
HINDUNILVR Intrinsic Value Analysis
What is the intrinsic value of HINDUNILVR?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Hindustan Unilever (HINDUNILVR) is ₹2111.02 (median value). With the current market price of ₹2110.60, this represents a 0.0% variance from our estimated fair value.
The valuation range spans from ₹633.18 to ₹5020.44, indicating ₹633.18 - ₹5020.44.
Is HINDUNILVR undervalued or overvalued?
Based on our multi-method analysis, Hindustan Unilever (HINDUNILVR) appears to be trading near calculated value by approximately 0.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.61 | Industry Standard: 2.0+ | Above 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 21.7% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 22.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.81x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Hindustan Unilever
Additional stock information and data for HINDUNILVR
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹11,886 Cr | ₹11,886 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹15,469 Cr | ₹12,807 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹9,991 Cr | ₹9,249 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹9,048 Cr | ₹8,184 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹9,163 Cr | ₹8,549 Cr | Positive Free Cash Flow | 8/10 |