Gillette India Ltd
NSE:GILLETTE

Watchlist Manager
Gillette India Ltd Logo
Gillette India Ltd
NSE:GILLETTE
Watchlist
Price: 8 000 INR -1.64% Market Closed
Market Cap: ₹260.7B

Relative Value

The Relative Value of one GILLETTE stock under the Base Case scenario is 6 091.97 INR. Compared to the current market price of 8 000 INR, Gillette India Ltd is Overvalued by 24%.

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
6 091.97 INR
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

GILLETTE Competitors Multiples
Gillette India 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
Gillette India Ltd
NSE:GILLETTE
260.7B INR 8.5 42 27.9 31.5
FR
L'Oreal SA
PAR:OR
191.7B EUR 4.3 31.2 18.9 23
UK
Unilever PLC
LSE:ULVR
105.4B GBP 2.4 12.8 12.4 14.1
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.1T INR 7.8 35 33.6 37.1
UK
HALEON PLC
LSE:HLN
32.8B GBP 3 19.6 13.9 15.9
US
Estee Lauder Companies Inc
NYSE:EL
33.1B USD 2.3 -186 16.8 26.6
DE
Beiersdorf AG
XETRA:BEI
17.6B EUR 1.8 18.7 8.9 11
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.7 10.9 16.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.4 61.7 37.2 40.6
IN
Dabur India Ltd
NSE:DABUR
840.8B INR 6.5 45.5 33.2 40.9
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
IN
Gillette India Ltd
NSE:GILLETTE
Average P/E: 32.2
42
N/A N/A
FR
L'Oreal SA
PAR:OR
31.2
13%
2.4
UK
Unilever PLC
LSE:ULVR
12.8
-6%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35
7%
5
UK
HALEON PLC
LSE:HLN
19.6
11%
1.8
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -186 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
18.7
10%
1.9
JP
Kao Corp
TSE:4452
23.7
10%
2.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
61.7
18%
3.4
IN
Dabur India Ltd
NSE:DABUR
45.5
11%
4.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Gillette India Ltd
NSE:GILLETTE
Average EV/EBITDA: 21.4
27.9
N/A N/A
FR
L'Oreal SA
PAR:OR
18.9
8%
2.4
UK
Unilever PLC
LSE:ULVR
12.4
4%
3.1
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
33.6
7%
4.8
UK
HALEON PLC
LSE:HLN
13.9
7%
2
US
Estee Lauder Companies Inc
NYSE:EL
16.8
16%
1.1
DE
Beiersdorf AG
XETRA:BEI
8.9
6%
1.5
JP
Kao Corp
TSE:4452
10.9
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.2
12%
3.1
IN
Dabur India Ltd
NSE:DABUR
33.2
11%
3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Gillette India Ltd
NSE:GILLETTE
Average EV/EBIT: 25.7
31.5
N/A N/A
FR
L'Oreal SA
PAR:OR
23
9%
2.6
UK
Unilever PLC
LSE:ULVR
14.1
4%
3.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.1
8%
4.6
UK
HALEON PLC
LSE:HLN
15.9
8%
2
US
Estee Lauder Companies Inc
NYSE:EL
26.6
26%
1
DE
Beiersdorf AG
XETRA:BEI
11
7%
1.6
JP
Kao Corp
TSE:4452
16.6
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
40.6
13%
3.1
IN
Dabur India Ltd
NSE:DABUR
40.9
11%
3.7
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 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