Hindustan Unilever Ltd
NSE:HINDUNILVR

Watchlist Manager
Hindustan Unilever Ltd Logo
Hindustan Unilever Ltd
NSE:HINDUNILVR
Watchlist
Price: 2 338.9 INR 0.21% Market Closed
Market Cap: 5.5T INR
Have any thoughts about
Hindustan Unilever Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one HINDUNILVR stock under the Base Case scenario is 1 812.06 INR. Compared to the current market price of 2 338.9 INR, Hindustan Unilever Ltd is Overvalued by 23%.

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.

HINDUNILVR Relative Value
Base Case
1 812.06 INR
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

8.8
P/S
P/S
Price to Sales
8.8
vs History
95
vs Industry
4
Median 3Y
9.9
Median 5Y
10.5
Industry
1
Forward
8.5
More Details
53.2
P/E
P/E
Price to Earnings
53.2
vs History
95
vs Industry
7
Median 3Y
59
Median 5Y
62.6
Industry
16.8
Forward
50.3
More Details
35.5
P/OCF
P/OCF
Price to OCF
35.5
vs History
85
vs Industry
8
Median 3Y
57.2
Median 5Y
57.7
Industry
11.9
More Details
41
P/FCFE
P/FCFE
Price to FCFE
41
vs History
85
vs Industry
11
Median 3Y
68.7
Median 5Y
71.1
Industry
17.6
More Details
10.7
P/B
P/B
Price to Book Value
10.7
vs History
82
vs Industry
3
Median 3Y
11.6
Median 5Y
11.7
Industry
1.6
More Details
8.6
EV/S
EV/S
Enterprise Value to Sales
8.6
vs History
95
vs Industry
5
Median 3Y
9.7
Median 5Y
10.3
Industry
1.2
Forward
8.3
More Details
16.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
16.5
vs History
98
vs Industry
7
Median 3Y
19.9
Median 5Y
20.7
Industry
3.8
More Details
36.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
36.5
vs History
95
vs Industry
6
Median 3Y
41
Median 5Y
43.5
Industry
10.3
Forward
35
More Details
39.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
39.8
vs History
95
vs Industry
7
Median 3Y
44.8
Median 5Y
46.8
Industry
12.9
Forward
38.2
More Details
34.7
EV/OCF
EV/OCF
Enterprise Value to OCF
34.7
vs History
85
vs Industry
8
Median 3Y
56.3
Median 5Y
56.9
Industry
12.1
More Details
38.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
38.4
vs History
85
vs Industry
10
Median 3Y
62.7
Median 5Y
65.8
Industry
15.3
More Details
9.9
EV/IC
EV/IC
Enterprise Value to IC
9.9
vs History
80
vs Industry
4
Median 3Y
10.6
Median 5Y
10.6
Industry
1.2
More Details

Multiples Across Competitors

HINDUNILVR Competitors Multiples
Hindustan Unilever 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
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.2 36.5 39.8
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
181.1B EUR 4.2 27.9 18.6 22.2
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 203.9
UK
HALEON PLC
LSE:HLN
34.7B GBP 3.1 28.8 17.1 19.6
DE
Beiersdorf AG
XETRA:BEI
27.7B EUR 2.9 37.5 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.7B USD 1.7 131.4 13 19.8
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.4 14.4 26.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.7 35.2 37.7
IN
Dabur India Ltd
NSE:DABUR
902.9B INR 7.3 50.5 38.2 46.7
US
Bellring Brands Inc
NYSE:BRBR
9.8B USD 4.9 39.8 24.9 27.2
P/E Multiple
Earnings Growth P/E to Growth
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
Average P/E: 1 754.5
53.2
32%
1.6
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.9
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.5
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
131.4
245%
0.5
JP
Kao Corp
TSE:4452
36.4
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
US
Bellring Brands Inc
NYSE:BRBR
39.8
56%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
Average EV/EBITDA: 758.7
36.5
29%
1.2
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.6
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
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
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.2
35%
1.1
US
Bellring Brands Inc
NYSE:BRBR
24.9
47%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
Average EV/EBIT: 1 019.2
39.8
31%
1.3
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
203.9
22%
9.2
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
19.8
35%
0.6
JP
Kao Corp
TSE:4452
26.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.7
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3
US
Bellring Brands Inc
NYSE:BRBR
27.2
48%
0.6

See Also

Summary
HINDUNILVR intrinsic value, competitors valuation, and company profile.
DCF Valuation
HINDUNILVR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HINDUNILVR stock valuation using valuation multiples.
Wall Street Estimates
HINDUNILVR 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
HINDUNILVR 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 210,400+ 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.