Emami Ltd
NSE:EMAMILTD

Watchlist Manager
Emami Ltd Logo
Emami Ltd
NSE:EMAMILTD
Watchlist
Price: 603 INR 0.53%
Market Cap: 263.2B INR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one EMAMILTD stock under the Base Case scenario is 510.64 INR. Compared to the current market price of 603 INR, Emami Ltd is Overvalued by 15%.

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.

EMAMILTD Relative Value
Base Case
510.64 INR
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

7
P/S
P/S
Price to Sales
7
vs History
34
vs Industry
6
Median 3Y
6.4
Median 5Y
6.6
Industry
1
Forward
6.7
More Details
33.2
P/E
P/E
Price to Earnings
33.2
vs History
50
vs Industry
17
Median 3Y
29.2
Median 5Y
33.5
Industry
16
Forward
29.9
More Details
32.7
P/OCF
P/OCF
Price to OCF
32.7
vs History
20
vs Industry
12
Median 3Y
29.7
Median 5Y
28.2
Industry
11.1
More Details
37.7
P/FCFE
P/FCFE
Price to FCFE
37.7
vs History
41
vs Industry
15
Median 3Y
40.4
Median 5Y
35.7
Industry
16.6
More Details
10
P/B
P/B
Price to Book Value
10
vs History
46
vs Industry
4
Median 3Y
9.4
Median 5Y
9.5
Industry
1.4
More Details
6.9
EV/S
EV/S
Enterprise Value to Sales
6.9
vs History
34
vs Industry
7
Median 3Y
6.3
Median 5Y
6.5
Industry
1.1
Forward
6.5
More Details
10
EV/GP
EV/GP
Enterprise Value to Gross Profit
10
vs History
39
vs Industry
15
Median 3Y
9.5
Median 5Y
9.6
Industry
3.5
More Details
25.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
25.2
vs History
22
vs Industry
13
Median 3Y
22.9
Median 5Y
22.9
Industry
9.3
Forward
23.8
More Details
30.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
30.7
vs History
65
vs Industry
14
Median 3Y
31.7
Median 5Y
33.7
Industry
12.1
Forward
27.5
More Details
32.1
EV/OCF
EV/OCF
Enterprise Value to OCF
32.1
vs History
20
vs Industry
12
Median 3Y
29.4
Median 5Y
27.7
Industry
11.7
More Details
34.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
34.1
vs History
34
vs Industry
14
Median 3Y
34.8
Median 5Y
29.6
Industry
14.6
More Details
10.9
EV/IC
EV/IC
Enterprise Value to IC
10.9
vs History
34
vs Industry
3
Median 3Y
8.7
Median 5Y
9.5
Industry
1.1
More Details

Multiples Across Competitors

EMAMILTD Competitors Multiples
Emami Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Emami Ltd
NSE:EMAMILTD
263.2B INR 7 33.2 25.2 30.7
FR
L'Oreal SA
PAR:OR
185.7B EUR 4.3 29 17.9 21.7
UK
Unilever PLC
LSE:ULVR
115.7B GBP 2.2 23.2 146.4 169.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.9 51.7 36.8 40.3
UK
HALEON PLC
LSE:HLN
33.9B GBP 3 23.5 14 15.8
DE
Beiersdorf AG
XETRA:BEI
25.6B EUR 2.6 28.1 11.8 14.4
US
Estee Lauder Companies Inc
NYSE:EL
19.9B USD 1.3 -28.4 10.6 16.6
JP
Kao Corp
TSE:4452
2.7T JPY 1.6 24.8 10.6 17
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.9 -276.8 40.8 43.8
US
Bellring Brands Inc
NYSE:BRBR
9.7B USD 4.6 34.9 22.6 24.5
IN
Dabur India Ltd
NSE:DABUR
817.3B INR 6.5 45.5 34 41.5
P/E Multiple
Earnings Growth PEG
IN
Emami Ltd
NSE:EMAMILTD
Average P/E: 32.6
33.2
13%
2.6
FR
L'Oreal SA
PAR:OR
29
10%
2.9
UK
Unilever PLC
LSE:ULVR
23.2
15%
1.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.7
8%
6.5
UK
HALEON PLC
LSE:HLN
23.5
13%
1.8
DE
Beiersdorf AG
XETRA:BEI
28.1
13%
2.2
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -28.4
45%
N/A
JP
Kao Corp
TSE:4452
24.8
10%
2.5
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -276.8 N/A N/A
US
Bellring Brands Inc
NYSE:BRBR
34.9
17%
2.1
IN
Dabur India Ltd
NSE:DABUR
45.5
9%
5.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Emami Ltd
NSE:EMAMILTD
Average EV/EBITDA: 33.7
25.2
10%
2.5
FR
L'Oreal SA
PAR:OR
17.9
7%
2.6
UK
Unilever PLC
LSE:ULVR
146.4
5%
29.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.8
7%
5.3
UK
HALEON PLC
LSE:HLN
14
5%
2.8
DE
Beiersdorf AG
XETRA:BEI
11.8
3%
3.9
US
Estee Lauder Companies Inc
NYSE:EL
10.6
4%
2.7
JP
Kao Corp
TSE:4452
10.6
7%
1.5
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
40.8
9%
4.5
US
Bellring Brands Inc
NYSE:BRBR
22.6
14%
1.6
IN
Dabur India Ltd
NSE:DABUR
34
8%
4.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Emami Ltd
NSE:EMAMILTD
Average EV/EBIT: 39.6
30.7
14%
2.2
FR
L'Oreal SA
PAR:OR
21.7
8%
2.7
UK
Unilever PLC
LSE:ULVR
169.4
5%
33.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.3
7%
5.8
UK
HALEON PLC
LSE:HLN
15.8
5%
3.2
DE
Beiersdorf AG
XETRA:BEI
14.4
3%
4.8
US
Estee Lauder Companies Inc
NYSE:EL
16.6
7%
2.4
JP
Kao Corp
TSE:4452
17
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.8
10%
4.4
US
Bellring Brands Inc
NYSE:BRBR
24.5
13%
1.9
IN
Dabur India Ltd
NSE:DABUR
41.5
8%
5.2

See Also

Summary
EMAMILTD intrinsic value, competitors valuation, and company profile.
DCF Valuation
EMAMILTD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EMAMILTD stock valuation using valuation multiples.
Wall Street Estimates
EMAMILTD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EMAMILTD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 246,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.