Dabur India Ltd
NSE:DABUR

Watchlist Manager
Dabur India Ltd Logo
Dabur India Ltd
NSE:DABUR
Watchlist
Price: 484.6 INR -1.44% Market Closed
Market Cap: 858.9B INR

Relative Value

The Relative Value of one DABUR stock under the Base Case scenario is 391.06 INR. Compared to the current market price of 484.6 INR, Dabur India Ltd is Overvalued by 19%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DABUR Relative Value
Base Case
391.06 INR
Overvaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
6
Median 3Y
8.3
Median 5Y
8.8
Industry
1
Forward
6.5
vs History
98
vs Industry
9
Median 3Y
55.1
Median 5Y
56
Industry
16.4
Forward
45
vs History
68
vs Industry
6
Median 3Y
53.8
Median 5Y
51.4
Industry
11.5
vs History
44
vs Industry
6
Median 3Y
82.8
Median 5Y
70.2
Industry
17.6
vs History
98
vs Industry
4
Median 3Y
10.7
Median 5Y
11.3
Industry
1.5
vs History
98
vs Industry
6
Median 3Y
8.2
Median 5Y
8.8
Industry
1.1
Forward
6.4
vs History
98
vs Industry
9
Median 3Y
17.8
Median 5Y
18.6
Industry
3.7
vs History
98
vs Industry
7
Median 3Y
42.6
Median 5Y
45.1
Industry
9.6
Forward
33.6
vs History
96
vs Industry
8
Median 3Y
49.9
Median 5Y
51.6
Industry
12.5
Forward
40.1
vs History
71
vs Industry
7
Median 3Y
53.4
Median 5Y
50.4
Industry
11.9
vs History
57
vs Industry
6
Median 3Y
71.1
Median 5Y
68
Industry
15.1
vs History
98
vs Industry
5
Median 3Y
9.5
Median 5Y
10.6
Industry
1.2

Multiples Across Competitors

DABUR Competitors Multiples
Dabur India Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Dabur India Ltd
NSE:DABUR
858.9B INR 6.8 47.8 35.8 43.7
FR
L'Oreal SA
PAR:OR
199.9B EUR 4.6 31.2 19.2 23.3
UK
Unilever PLC
LSE:ULVR
116.1B GBP 2.2 23.7 146.6 169.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.7 51.5 36.1 39.7
UK
HALEON PLC
LSE:HLN
34.2B GBP 3 23.7 14.1 15.9
DE
Beiersdorf AG
XETRA:BEI
26.8B EUR 2.7 29.3 12.4 15.1
US
Estee Lauder Companies Inc
NYSE:EL
21.4B USD 1.4 -30.5 11.3 17.6
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 26.1 11.2 18
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 9.2 -286.1 42.2 45.3
CN
Giant Biogene Holding Co Ltd
HKEX:2367
79.3B HKD 13.4 36.1 27.9 28.4
US
Bellring Brands Inc
NYSE:BRBR
9.7B USD 4.6 34.7 22.5 24.4
P/E Multiple
Earnings Growth PEG
IN
Dabur India Ltd
NSE:DABUR
Average P/E: 33.8
47.8
9%
5.3
FR
L'Oreal SA
PAR:OR
31.2
9%
3.5
UK
Unilever PLC
LSE:ULVR
23.7
14%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.5
9%
5.7
UK
HALEON PLC
LSE:HLN
23.7
13%
1.8
DE
Beiersdorf AG
XETRA:BEI
29.3
12%
2.4
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -30.5
43%
N/A
JP
Kao Corp
TSE:4452
26.1
10%
2.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -286.1 N/A N/A
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
36.1
25%
1.4
US
Bellring Brands Inc
NYSE:BRBR
34.7
17%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Dabur India Ltd
NSE:DABUR
Average EV/EBITDA: 34.5
35.8
8%
4.5
FR
L'Oreal SA
PAR:OR
19.2
7%
2.7
UK
Unilever PLC
LSE:ULVR
146.6
5%
29.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.1
10%
3.6
UK
HALEON PLC
LSE:HLN
14.1
5%
2.8
DE
Beiersdorf AG
XETRA:BEI
12.4
3%
4.1
US
Estee Lauder Companies Inc
NYSE:EL
11.3
4%
2.8
JP
Kao Corp
TSE:4452
11.2
7%
1.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.2
9%
4.7
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
27.9
22%
1.3
US
Bellring Brands Inc
NYSE:BRBR
22.5
14%
1.6