Hindustan Unilever Ltd banner

Hindustan Unilever Ltd
NSE:HINDUNILVR

Watchlist Manager
Hindustan Unilever Ltd Logo
Hindustan Unilever Ltd
NSE:HINDUNILVR
Watchlist
Price: 2 463.7 INR 0.41% Market Closed
Market Cap: ₹5.8T

Relative Value

The Relative Value of one HINDUNILVR stock under the Base Case scenario is 1 575.73 INR. Compared to the current market price of 2 463.7 INR, Hindustan Unilever Ltd is Overvalued by 36%.

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
1 575.73 INR
Overvaluation 36%
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
NSE:HINDUNILVR
5.8T INR 9.1 53.5 38.6 42.7
FR
L'Oreal SA
PAR:OR
208.6B EUR 4.8 34 19.3 23.5
UK
Unilever PLC
LSE:ULVR
116B GBP 2.2 23.1 12.2 14.1
UK
HALEON PLC
LSE:HLN
36.5B GBP 3.3 25.5 14.9 16.8
US
Estee Lauder Companies Inc
NYSE:EL
37.8B USD 2.6 -211.8 18.9 29.8
DE
Beiersdorf AG
XETRA:BEI
23B EUR 2.3 26.1 13 16.6
JP
Kao Corp
TSE:4452
3T JPY 1.8 24.6 11.3 17.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.2 68.1 41 44.8
IN
Dabur India Ltd
NSE:DABUR
926.8B INR 7.1 50.2 36.8 45.4
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
JP
Shiseido Co Ltd
TSE:4911
1.1T JPY 1.2 -20 13.6 60.8
P/E Multiple
Earnings Growth PEG
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
Average P/E: 38.2
53.5
7%
7.6
FR
L'Oreal SA
PAR:OR
34
8%
4.3
UK
Unilever PLC
LSE:ULVR
23.1
10%
2.3
UK
HALEON PLC
LSE:HLN
25.5
12%
2.1
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -211.8 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
26.1
7%
3.7
JP
Kao Corp
TSE:4452
24.6
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
68.1
19%
3.6
IN
Dabur India Ltd
NSE:DABUR
50.2
12%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -20 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
Average EV/EBITDA: 22
38.6
8%
4.8
FR
L'Oreal SA
PAR:OR
19.3
5%
3.9
UK
Unilever PLC
LSE:ULVR
12.2
1%
12.2
UK
HALEON PLC
LSE:HLN
14.9
4%
3.7
US
Estee Lauder Companies Inc
NYSE:EL
18.9
15%
1.3
DE
Beiersdorf AG
XETRA:BEI
13
-1%
N/A
JP
Kao Corp
TSE:4452
11.3
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
41
13%
3.2
IN
Dabur India Ltd
NSE:DABUR
36.8
11%
3.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
13.6
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
Average EV/EBIT: 31.2
42.7
9%
4.7
FR
L'Oreal SA
PAR:OR
23.5
6%
3.9
UK
Unilever PLC
LSE:ULVR
14.1
1%
14.1
UK
HALEON PLC
LSE:HLN
16.8
4%
4.2
US
Estee Lauder Companies Inc
NYSE:EL
29.8
25%
1.2
DE
Beiersdorf AG
XETRA:BEI
16.6
-2%
N/A
JP
Kao Corp
TSE:4452
17.2
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
44.8
13%
3.4
IN
Dabur India Ltd
NSE:DABUR
45.4
11%
4.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
60.8
N/A N/A