Gillette India Ltd
NSE:GILLETTE

Watchlist Manager
Gillette India Ltd Logo
Gillette India Ltd
NSE:GILLETTE
Watchlist
Price: 9 460.75 INR 4.13% Market Closed
Market Cap: 308.3B INR
Have any thoughts about
Gillette India Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one GILLETTE stock under the Base Case scenario is 4 800.41 INR. Compared to the current market price of 9 460.75 INR, Gillette India Ltd is Overvalued by 49%.

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.

GILLETTE Relative Value
Base Case
4 800.41 INR
Overvaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

11.7
P/S
P/S
Price to Sales
11.7
vs History
1
vs Industry
4
Median 3Y
8
Median 5Y
8.9
Industry
1
Forward
10
More Details
74.9
P/E
P/E
Price to Earnings
74.9
vs History
4
vs Industry
7
Median 3Y
57.2
Median 5Y
60
Industry
16.8
Forward
64.3
More Details
60.6
P/OCF
P/OCF
Price to OCF
60.6
vs History
9
vs Industry
4
Median 3Y
44.5
Median 5Y
41.5
Industry
11.9
More Details
69.8
P/FCFE
P/FCFE
Price to FCFE
69.8
vs History
17
vs Industry
6
Median 3Y
53.7
Median 5Y
52.1
Industry
17.6
More Details
31.7
P/B
P/B
Price to Book Value
31.7
vs History
0
vs Industry
1
Median 3Y
20.6
Median 5Y
20.5
Industry
1.6
More Details
11.5
EV/S
EV/S
Enterprise Value to Sales
11.5
vs History
1
vs Industry
5
Median 3Y
7.9
Median 5Y
8.8
Industry
1.2
Forward
9.8
More Details
19.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
19.8
vs History
1
vs Industry
8
Median 3Y
14.7
Median 5Y
15.6
Industry
3.8
More Details
48.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
48.4
vs History
14
vs Industry
6
Median 3Y
36.8
Median 5Y
38.5
Industry
10.3
Forward
42.7
More Details
55.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
55.7
vs History
9
vs Industry
7
Median 3Y
42.8
Median 5Y
44.5
Industry
12.9
Forward
48.9
More Details
59.6
EV/OCF
EV/OCF
Enterprise Value to OCF
59.6
vs History
9
vs Industry
5
Median 3Y
43.5
Median 5Y
41.1
Industry
12.1
More Details
68.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
68.7
vs History
17
vs Industry
5
Median 3Y
52.5
Median 5Y
51.4
Industry
15.3
More Details
42.5
EV/IC
EV/IC
Enterprise Value to IC
42.5
vs History
0
vs Industry
1
Median 3Y
22.4
Median 5Y
22.7
Industry
1.2
More Details

Multiples Across Competitors

GILLETTE Competitors Multiples
Gillette India Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Gillette India Ltd
NSE:GILLETTE
308.3B INR 11.7 74.9 48.4 55.7
JP
Fancl Corp
TSE:4921
336.7B JPY 3.1 47.6 19.9 26.9
FR
L'Oreal SA
PAR:OR
182B EUR 4.3 28.1 18.7 22.3
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 204
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.1 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.8B GBP 3.1 28.8 17.1 19.6
DE
Beiersdorf AG
XETRA:BEI
27.8B EUR 2.9 37.6 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.8B USD 1.7 132.2 13.1 19.9
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.2 14.4 25.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -297.7 35.3 37.8
IN
Dabur India Ltd
NSE:DABUR
903.8B INR 7.3 50.5 38.3 46.7
P/E Multiple
Earnings Growth P/E to Growth
IN
Gillette India Ltd
NSE:GILLETTE
Average P/E: 51
74.9
N/A N/A
JP
F
Fancl Corp
TSE:4921
47.6
50%
1
FR
L'Oreal SA
PAR:OR
28.1
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.1
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.6
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
132.2
245%
0.5
JP
Kao Corp
TSE:4452
36.2
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -297.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Gillette India Ltd
NSE:GILLETTE
Average EV/EBITDA: 39.6
48.4
N/A N/A
JP
F
Fancl Corp
TSE:4921
19.9
37%
0.5
FR
L'Oreal SA
PAR:OR
18.7
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
13.1
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.3
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.3
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Gillette India Ltd
NSE:GILLETTE
Average EV/EBIT: 47.4
55.7
N/A N/A
JP
F
Fancl Corp
TSE:4921
26.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.3
34%
0.7
UK
Unilever PLC
LSE:ULVR
204
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.9
35%
0.6
JP
Kao Corp
TSE:4452
25.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.8
44%
0.9
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3

See Also

Summary
GILLETTE intrinsic value, competitors valuation, and company profile.
DCF Valuation
GILLETTE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GILLETTE stock valuation using valuation multiples.
Wall Street Estimates
GILLETTE 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
GILLETTE 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 210,600+ 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

© 2024 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.