Pidilite Industries Intrinsic Value

PIDILITIND • Chemicals

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 .

Current Stock Price
₹1326.50
Primary Intrinsic Value
₹397.95
Market Cap
₹6765 Cr
+47.2% Upside
Median Value
₹1952.55
Value Range
₹398 - ₹3316
Assessment
Trading Below Calculated Value
Safety Margin
32.1%

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
Method Types: Earnings Asset DCF Growth Dividend Conservative

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