Pidilite Industries Intrinsic Value
PIDILITIND Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹433.77 | ₹347.02 - ₹520.52 | -70.0% | EPS: ₹22.76, Sector P/E: 12x |
| Book Value Method | asset | ₹1952.55 | ₹1757.30 - ₹2147.81 | +35.0% | Book Value/Share: ₹1952.55, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2261.96 | ₹2035.76 - ₹2488.16 | +56.4% | Revenue/Share: ₹2827.45, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2891.80 | ₹2602.62 - ₹3180.98 | +100.0% | EBITDA: ₹3604.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹3614.75 | ₹2891.80 - ₹4337.70 | +150.0% | CF Growth: 13.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹433.77 | ₹390.39 - ₹477.15 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹433.77 | ₹390.39 - ₹477.15 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹2891.80 | ₹2602.62 - ₹3180.98 | +100.0% | ROE: 23.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹999.95 | ₹899.96 - ₹1099.95 | -30.8% | EPS: ₹22.76, BVPS: ₹1952.55 |
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 9 different valuation methods, the estimated intrinsic value of Pidilite Industries (PIDILITIND) is ₹1952.55 (median value). With the current market price of ₹1445.90, this represents a +35.0% variance from our estimated fair value.
The valuation range spans from ₹433.77 to ₹3614.75, indicating ₹433.77 - ₹3614.75.
Is PIDILITIND undervalued or overvalued?
Based on our multi-method analysis, Pidilite Industries (PIDILITIND) appears to be trading below calculated value by approximately 35.0%.
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 |
| 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 |