Hindustan Unilever Intrinsic Value
Hindustan Unilever (HINDUNILVR) median intrinsic value is ₹2085.45 from 10 valuation models (range ₹580–₹4346), vs current price ₹1932.00 — +7.9% upside (Trading Near Calculated Value), margin of safety 7.4%. See Hindustan Unilever P/B ratio trends to compare market price against book value per share.
HINDUNILVR Valuation Methods Summary — DCF, Graham Number & P/E
Hindustan Unilever intrinsic value across 10 models vs current price ₹1932.00 — upside/downside and value range per method. For current market price and key ratios, visit Hindustan Unilever screener.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹611.04 | ₹488.83 - ₹733.25 | -68.4% | EPS: ₹50.92, Sector P/E: 12x |
| Book Value Method | asset | ₹2085.45 | ₹1876.90 - ₹2293.99 | +7.9% | Book Value/Share: ₹2085.45, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2276.49 | ₹2048.84 - ₹2504.14 | +17.8% | Revenue/Share: ₹2845.62, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹3864.00 | ₹3477.60 - ₹4250.40 | +100.0% | EBITDA: ₹16784.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹4345.66 | ₹3476.53 - ₹5214.79 | +124.9% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹579.60 | ₹521.64 - ₹637.56 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹579.60 | ₹521.64 - ₹637.56 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹3864.00 | ₹3477.60 - ₹4250.40 | +100.0% | ROE: 24.4%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹1545.73 | ₹1391.16 - ₹1700.30 | -20.0% | EPS: ₹50.92, BVPS: ₹2085.45 |
| Dividend Yield Method | dividend | ₹1171.43 | ₹1054.29 - ₹1288.57 | -39.4% | DPS: ₹41.00, Target Yield: 3.5% |
HINDUNILVR Intrinsic Value vs Market Price — All Valuation Models
Hindustan Unilever fair value range ₹580–₹4346 vs current market price ₹1932.00 across 10 valuation models. Check Hindustan Unilever marketcap in USD to track the company's total market size over time.
HINDUNILVR Intrinsic Value Analysis — Undervalued or Overvalued?
Hindustan Unilever median intrinsic value ₹2085.45, current price ₹1932.00 — Trading Near Calculated Value by 7.9%, margin of safety 7.4%.
What is the intrinsic value of HINDUNILVR?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Hindustan Unilever (HINDUNILVR) is ₹2085.45 (median value). With the current market price of ₹1932.00, this represents a +7.9% variance from our estimated fair value.
The valuation range spans from ₹579.60 to ₹4345.66, indicating ₹579.60 - ₹4345.66.
Is HINDUNILVR undervalued or overvalued?
Based on our multi-method analysis, Hindustan Unilever (HINDUNILVR) appears to be trading near calculated value by approximately 7.9%.
HINDUNILVR Financial Health — Key Ratios vs Industry Benchmarks
Hindustan Unilever 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 | 1.25 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 24.4% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 23.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.84x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
HINDUNILVR Cash Flow Quality — Operating & Free Cash Flow
Hindustan Unilever 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 | ₹10,999 Cr | ₹9,161 Cr | Positive Free Cash Flow | 8/10 |
| 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 |