Marico Ltd
NSE:MARICO

Watchlist Manager
Marico Ltd Logo
Marico Ltd
NSE:MARICO
Watchlist
Price: 633.7 INR 0.21%
Market Cap: 820.3B INR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one MARICO stock under the Base Case scenario is 352.3 INR. Compared to the current market price of 633.7 INR, Marico Ltd is Overvalued by 44%.

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.

MARICO Relative Value
Base Case
352.3 INR
Overvaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

7.9
P/S
P/S
Price to Sales
7.9
vs History
14
vs Industry
5
Median 3Y
7
Median 5Y
6.9
Industry
0.9
Forward
7.6
More Details
51
P/E
P/E
Price to Earnings
51
vs History
47
vs Industry
8
Median 3Y
52
Median 5Y
50.8
Industry
15.7
Forward
49.8
More Details
89.6
P/OCF
P/OCF
Price to OCF
89.6
vs History
7
vs Industry
5
Median 3Y
52.1
Median 5Y
42.6
Industry
9.7
More Details
127.3
P/FCFE
P/FCFE
Price to FCFE
127.3
vs History
7
vs Industry
7
Median 3Y
61.5
Median 5Y
51
Industry
17.4
More Details
17.6
P/B
P/B
Price to Book Value
17.6
vs History
41
vs Industry
1
Median 3Y
17.8
Median 5Y
16.9
Industry
1.5
More Details
7.8
EV/S
EV/S
Enterprise Value to Sales
7.8
vs History
14
vs Industry
5
Median 3Y
6.9
Median 5Y
6.8
Industry
1.1
Forward
7.5
More Details
15.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
15.3
vs History
44
vs Industry
12
Median 3Y
15.4
Median 5Y
14.8
Industry
4.7
More Details
38.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
38.1
vs History
31
vs Industry
6
Median 3Y
37.7
Median 5Y
36.2
Industry
9.9
Forward
36.4
More Details
41.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
41.3
vs History
33
vs Industry
8
Median 3Y
40.9
Median 5Y
39.3
Industry
12.6
Forward
39.6
More Details
88.5
EV/OCF
EV/OCF
Enterprise Value to OCF
88.5
vs History
7
vs Industry
6
Median 3Y
51.1
Median 5Y
42
Industry
10.8
More Details
110.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
110.3
vs History
7
vs Industry
7
Median 3Y
58.2
Median 5Y
46.2
Industry
15
More Details
15.6
EV/IC
EV/IC
Enterprise Value to IC
15.6
vs History
58
vs Industry
2
Median 3Y
16.8
Median 5Y
16.5
Industry
1.1
More Details

Multiples Across Competitors

MARICO Competitors Multiples
Marico Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Marico Ltd
NSE:MARICO
818.7B INR 7.9 51 38.1 41.3
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
234.7B CHF 2.6 21.6 14.5 17.8
US
Mondelez International Inc
NASDAQ:MDLZ
84.3B USD 2.3 18.3 12.3 14.7
FR
Danone SA
PAR:BN
46.1B EUR 1.7 22.8 10.9 14.5
ZA
Tiger Brands Ltd
JSE:TBS
41.1B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35.5B USD 1.4 12.9 8.4 9.9
US
Hershey Co
NYSE:HSY
33.3B USD 3 15 11 12.7
US
General Mills Inc
NYSE:GIS
32.2B USD 1.6 12.4 10 11.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
224.9B CNY 8.6 36.8 31.1 31.1
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.3B CHF 4.8 39.1 22.3 29.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Marico Ltd
NSE:MARICO
Average EV/EBITDA: 18 670.1
38.1
12%
3.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.5
3%
4.8
US
Mondelez International Inc
NASDAQ:MDLZ
12.3
2%
6.2
FR
Danone SA
PAR:BN
10.9
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
4%
2.1
US
Hershey Co
NYSE:HSY
11
-2%
N/A
US
General Mills Inc
NYSE:GIS
10
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
31.1
18%
1.7
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
22.3
7%
3.2

See Also

Summary
MARICO intrinsic value, competitors valuation, and company profile.
DCF Valuation
MARICO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MARICO stock valuation using valuation multiples.
Wall Street Estimates
MARICO 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
MARICO 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 240,000+ 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.