Hindustan Unilever Ltd banner

Hindustan Unilever Ltd
BSE:500696

Watchlist Manager
Hindustan Unilever Ltd Logo
Hindustan Unilever Ltd
BSE:500696
Watchlist
Price: 2 136.15 INR -1.04% Market Closed
Market Cap: ₹5T

Relative Value

The Relative Value of one HINDUNILVR stock under the Base Case scenario is 1 567.29 INR. Compared to the current market price of 2 136.15 INR, Hindustan Unilever Ltd is Overvalued by 27%.

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
1 567.29 INR
Overvaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

HINDUNILVR Competitors Multiples
Hindustan Unilever Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Hindustan Unilever Ltd
BSE:500696
4.9T INR 7.5 33.5 32.2 35.6
FR
L'Oreal SA
PAR:OR
184B EUR 4.2 30 18.2 22.1
UK
Unilever PLC
LSE:ULVR
100.2B GBP 2.3 12.3 12.2 13.8
UK
HALEON PLC
LSE:HLN
34B GBP 3.1 20.3 14 16
US
Estee Lauder Companies Inc
NYSE:EL
31B USD 2.1 -173.9 15.9 25
DE
Beiersdorf AG
XETRA:BEI
15.9B EUR 1.6 17 8 9.9
JP
Kao Corp
TSE:4452
2.7T JPY 1.6 22.6 10.3 15.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1T INR 6.9 57.5 34.7 37.9
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
IN
Dabur India Ltd
NSE:DABUR
765.4B INR 5.9 41.4 30 37
JP
Shiseido Co Ltd
TSE:4911
1.2T JPY 1.2 -29.3 15 74.6
P/E Multiple
Earnings Growth PEG
IN
Hindustan Unilever Ltd
BSE:500696
Average P/E: 29.3
33.5
7%
4.8
FR
L'Oreal SA
PAR:OR
30
13%
2.3
UK
Unilever PLC
LSE:ULVR
12.3
-6%
N/A
UK
HALEON PLC
LSE:HLN
20.3
11%
1.8
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -173.9 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
17
10%
1.7
JP
Kao Corp
TSE:4452
22.6
10%
2.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
57.5
18%
3.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
41.4
11%
3.8
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -29.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Hindustan Unilever Ltd
BSE:500696
Average EV/EBITDA: 19
32.2
7%
4.6
FR
L'Oreal SA
PAR:OR
18.2
8%
2.3
UK
Unilever PLC
LSE:ULVR
12.2
4%
3
UK
HALEON PLC
LSE:HLN
14
7%
2
US
Estee Lauder Companies Inc
NYSE:EL
15.9
16%
1
DE
Beiersdorf AG
XETRA:BEI
8
6%
1.3
JP
Kao Corp
TSE:4452
10.3
8%
1.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
34.7
12%
2.9
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
30
11%
2.7
JP
Shiseido Co Ltd
TSE:4911
15
19%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Hindustan Unilever Ltd
BSE:500696
Average EV/EBIT: 28.8
35.6
8%
4.4
FR
L'Oreal SA
PAR:OR
22.1
9%
2.5
UK
Unilever PLC
LSE:ULVR
13.8
4%
3.5
UK
HALEON PLC
LSE:HLN
16
8%
2
US
Estee Lauder Companies Inc
NYSE:EL
25
26%
1
DE
Beiersdorf AG
XETRA:BEI
9.9
7%
1.4
JP
Kao Corp
TSE:4452
15.7
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.9
13%
2.9
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
37
11%
3.4
JP
Shiseido Co Ltd
TSE:4911
74.6
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett