Hindustan Unilever Ltd banner

Hindustan Unilever Ltd
NSE:HINDUNILVR

Watchlist Manager
Hindustan Unilever Ltd Logo
Hindustan Unilever Ltd
NSE:HINDUNILVR
Watchlist
Price: 2 324.5 INR 1.98%
Market Cap: ₹5.5T

Relative Value

The Relative Value of one HINDUNILVR stock under the Base Case scenario is 1 580.27 INR. Compared to the current market price of 2 324.5 INR, Hindustan Unilever Ltd is Overvalued by 32%.

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
1 580.27 INR
Overvaluation 32%
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
5.4T INR 8.4 37.7 36.2 40
FR
L'Oreal SA
PAR:OR
209.9B EUR 4.8 34.3 20.7 25.2
UK
Unilever PLC
LSE:ULVR
116.2B GBP 2.6 14.1 13.5 15.3
UK
HALEON PLC
LSE:HLN
36.9B GBP 3.3 25.8 15.1 17
US
Estee Lauder Companies Inc
NYSE:EL
40.5B USD 2.8 -227.4 20.2 31.8
DE
Beiersdorf AG
XETRA:BEI
23.4B EUR 2.4 26.5 13.2 16.8
JP
Kao Corp
TSE:4452
3T JPY 1.8 24.9 11.4 17.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.1 67.5 40.6 44.4
IN
Dabur India Ltd
NSE:DABUR
902.8B INR 7 48.9 35.9 44.2
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
1.2T JPY 1.3 -30.1 15.3 76.3
P/E Multiple
Earnings Growth PEG
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
Average P/E: 35
37.7
7%
5.4
FR
L'Oreal SA
PAR:OR
34.3
13%
2.6
UK
Unilever PLC
LSE:ULVR
14.1
-8%
N/A
UK
HALEON PLC
LSE:HLN
25.8
12%
2.1
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -227.4 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
26.5
7%
3.8
JP
Kao Corp
TSE:4452
24.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
67.5
19%
3.6
IN
Dabur India Ltd
NSE:DABUR
48.9
12%
4.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -30.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
Average EV/EBITDA: 22.2
36.2
8%
4.5
FR
L'Oreal SA
PAR:OR
20.7
9%
2.3
UK
Unilever PLC
LSE:ULVR
13.5
9%
1.5
UK
HALEON PLC
LSE:HLN
15.1
4%
3.8
US
Estee Lauder Companies Inc
NYSE:EL
20.2
15%
1.3
DE
Beiersdorf AG
XETRA:BEI
13.2
-1%
N/A
JP
Kao Corp
TSE:4452
11.4
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
40.6
13%
3.1
IN
Dabur India Ltd
NSE:DABUR
35.9
11%
3.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
15.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
Average EV/EBIT: 32.8
40
9%
4.4
FR
L'Oreal SA
PAR:OR
25.2
10%
2.5
UK
Unilever PLC
LSE:ULVR
15.3
9%
1.7
UK
HALEON PLC
LSE:HLN
17
4%
4.3
US
Estee Lauder Companies Inc
NYSE:EL
31.8
25%
1.3
DE
Beiersdorf AG
XETRA:BEI
16.8
-2%
N/A
JP
Kao Corp
TSE:4452
17.4
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
44.4
13%
3.4
IN
Dabur India Ltd
NSE:DABUR
44.2
11%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
76.3
N/A N/A