Pidilite Industries Intrinsic Value
Pidilite Industries (PIDILITIND) median intrinsic value is ₹1952.55 from 9 valuation models (range ₹398–₹3316), vs current price ₹1326.50 — +47.2% upside (Trading Below Calculated Value), margin of safety 32.1%. For current market price and key ratios, visit Pidilite Industries stock price NSE .
PIDILITIND Valuation Methods Summary — DCF, Graham Number & P/E
Pidilite Industries intrinsic value across 9 models vs current price ₹1326.50 — upside/downside and value range per method. Browse PIDILITIND financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹397.95 | ₹318.36 - ₹477.54 | -70.0% | EPS: ₹22.76, Sector P/E: 12x |
| Book Value Method | asset | ₹1952.55 | ₹1757.30 - ₹2147.81 | +47.2% | Book Value/Share: ₹1952.55, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2261.96 | ₹2035.76 - ₹2488.16 | +70.5% | Revenue/Share: ₹2827.45, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2653.00 | ₹2387.70 - ₹2918.30 | +100.0% | EBITDA: ₹3604.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹3316.25 | ₹2653.00 - ₹3979.50 | +150.0% | CF Growth: 13.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹397.95 | ₹358.15 - ₹437.75 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹397.95 | ₹358.15 - ₹437.75 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹2653.00 | ₹2387.70 - ₹2918.30 | +100.0% | ROE: 23.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹999.95 | ₹899.96 - ₹1099.95 | -24.6% | EPS: ₹22.76, BVPS: ₹1952.55 |
PIDILITIND Intrinsic Value vs Market Price — All Valuation Models
Pidilite Industries fair value range ₹398–₹3316 vs current market price ₹1326.50 across 9 valuation models. Compare with Pidilite Industries value estimation to assess whether the stock is under or overvalued.
PIDILITIND Intrinsic Value Analysis — Undervalued or Overvalued?
Pidilite Industries median intrinsic value ₹1952.55, current price ₹1326.50 — Trading Below Calculated Value by 47.2%, margin of safety 32.1%.
What is the intrinsic value of PIDILITIND?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Pidilite Industries (PIDILITIND) is ₹1952.55 (median value). With the current market price of ₹1326.50, this represents a +47.2% variance from our estimated fair value.
The valuation range spans from ₹397.95 to ₹3316.25, indicating ₹397.95 - ₹3316.25.
Is PIDILITIND undervalued or overvalued?
Based on our multi-method analysis, Pidilite Industries (PIDILITIND) appears to be trading below calculated value by approximately 47.2%.
PIDILITIND Financial Health — Key Ratios vs Industry Benchmarks
Pidilite Industries 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 | 9.77 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| 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 |
PIDILITIND Cash Flow Quality — Operating & Free Cash Flow
Pidilite Industries 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 | ₹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 |