Emami Ltd
NSE:EMAMILTD

Watchlist Manager
Emami Ltd Logo
Emami Ltd
NSE:EMAMILTD
Watchlist
Price: 510.65 INR -1.61% Market Closed
Market Cap: 222.9B INR

Intrinsic Value

The intrinsic value of one EMAMILTD stock under the Base Case scenario is 366.58 INR. Compared to the current market price of 510.65 INR, Emami Ltd is Overvalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EMAMILTD Intrinsic Value
366.58 INR
Overvaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Emami Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about EMAMILTD?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is EMAMILTD valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Emami Ltd.

Explain Valuation
Compare EMAMILTD to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about EMAMILTD?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Emami Ltd

Current Assets 18.6B
Cash & Short-Term Investments 8.9B
Receivables 3.8B
Other Current Assets 5.9B
Non-Current Assets 18.1B
Long-Term Investments 3.4B
PP&E 5.7B
Intangibles 3.2B
Other Non-Current Assets 5.8B
Current Liabilities 6.8B
Accounts Payable 4.2B
Short-Term Debt 418m
Other Current Liabilities 2.1B
Non-Current Liabilities 617m
Long-Term Debt 163m
Other Non-Current Liabilities 454m
Efficiency

Free Cash Flow Analysis
Emami Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Emami Ltd

Revenue
37.2B INR
Cost of Revenue
-11.5B INR
Gross Profit
25.7B INR
Operating Expenses
-18B INR
Operating Income
7.7B INR
Other Expenses
-182m INR
Net Income
7.5B INR
Fundamental Scores

EMAMILTD Profitability Score
Profitability Due Diligence

Emami Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional ROIC
Exceptional ROE
64/100
Profitability
Score

Emami Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

EMAMILTD Solvency Score
Solvency Due Diligence

Emami Ltd's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Negative Net Debt
96/100
Solvency
Score

Emami Ltd's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EMAMILTD Price Targets Summary
Emami Ltd

Wall Street analysts forecast EMAMILTD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EMAMILTD is 677.96 INR with a low forecast of 536.31 INR and a high forecast of 866.25 INR.

Lowest
Price Target
536.31 INR
5% Upside
Average
Price Target
677.96 INR
33% Upside
Highest
Price Target
866.25 INR
70% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EMAMILTD is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

EMAMILTD Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one EMAMILTD stock?

The intrinsic value of one EMAMILTD stock under the Base Case scenario is 366.58 INR.

Is EMAMILTD stock undervalued or overvalued?

Compared to the current market price of 510.65 INR, Emami Ltd is Overvalued by 28%.

Back to Top