Pidilite Industries Intrinsic Value
PIDILITIND Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹451.50 | ₹361.20 - ₹541.80 | -70.0% | EPS: ₹22.76, Sector P/E: 12x |
| Book Value Method | asset | ₹1952.55 | ₹1757.30 - ₹2147.81 | +29.7% | Book Value/Share: ₹1952.55, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2261.96 | ₹2035.76 - ₹2488.16 | +50.3% | Revenue/Share: ₹2827.45, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹3010.00 | ₹2709.00 - ₹3311.00 | +100.0% | EBITDA: ₹3604.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹3762.50 | ₹3010.00 - ₹4515.00 | +150.0% | CF Growth: 13.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹451.50 | ₹406.35 - ₹496.65 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹451.50 | ₹406.35 - ₹496.65 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹3010.00 | ₹2709.00 - ₹3311.00 | +100.0% | ROE: 23.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹999.95 | ₹899.96 - ₹1099.95 | -33.6% | EPS: ₹22.76, BVPS: ₹1952.55 |
| Dividend Yield Method | dividend | ₹571.43 | ₹514.29 - ₹628.57 | -62.0% | DPS: ₹20.00, Target Yield: 3.5% |
Want to compare with current market value? Check PIDILITIND share price latest .
Valuation Comparison Chart
PIDILITIND Intrinsic Value Analysis
What is the intrinsic value of PIDILITIND?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Pidilite Industries (PIDILITIND) is ₹1952.55 (median value). With the current market price of ₹1505.00, this represents a +29.7% variance from our estimated fair value.
The valuation range spans from ₹451.50 to ₹3762.50, indicating ₹451.50 - ₹3762.50.
Is PIDILITIND undervalued or overvalued?
Based on our multi-method analysis, Pidilite Industries (PIDILITIND) appears to be trading below calculated value by approximately 29.7%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 9.77 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.41 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 23.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 24.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.03x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Pidilite Industries
Additional stock information and data for PIDILITIND
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹2,287 Cr | ₹1,516 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹2,724 Cr | ₹1,840 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹1,558 Cr | ₹1,109 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹955 Cr | ₹676 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹1,392 Cr | ₹548 Cr | Positive Free Cash Flow | 7/10 |