Hindustan Unilever Ltd
NSE:HINDUNILVR

Watchlist Manager
Hindustan Unilever Ltd Logo
Hindustan Unilever Ltd
NSE:HINDUNILVR
Watchlist
Price: 2 340.8999 INR -5%
Market Cap: 5.5T INR

Intrinsic Value

The intrinsic value of one HINDUNILVR stock under the Base Case scenario is 1 161.061 INR. Compared to the current market price of 2 340.8999 INR, Hindustan Unilever Ltd is Overvalued by 50%.

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

HINDUNILVR Intrinsic Value
1 161.061 INR
Overvaluation 50%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Hindustan Unilever Ltd

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

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 HINDUNILVR valued this way?

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

Explain Valuation
Compare HINDUNILVR to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Rising input costs, especially for palm oil, tea, and packaging, could pressure Hindustan Unilever’s margins if the firm is unable to fully pass on price increases to price-sensitive Indian consumers.

A slowdown in rural consumption, where the company relies heavily on volume growth, could dampen top-line expansion and erode its significant market share in categories such as soaps and detergents.

Increased competition from emerging local brands with region-specific product formulations threatens HUL’s brand dominance, particularly in niche segments where multinational branding may hold less sway.

Bull Theses

Hindustan Unilever’s extensive distribution network and strong brand equity across personal care and home care categories firmly positions the company to capture incremental consumer spending in India’s growing FMCG sector.

The company’s ongoing premiumization efforts and focus on upgrading consumers from commodity-based products to higher-margin offerings could sustain healthy margin expansion even amidst macroeconomic headwinds.

Collaboration with parent company Unilever on product innovation, marketing strategies, and sustainability initiatives is poised to strengthen HUL’s competitive moat and further differentiate its portfolio in a crowded marketplace.

Show More Less
How do you feel about HINDUNILVR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Hindustan Unilever Ltd

Current Assets 201B
Cash & Short-Term Investments 99.7B
Receivables 44.9B
Other Current Assets 56.4B
Non-Current Assets 619.4B
Long-Term Investments 12B
PP&E 99B
Intangibles 492.5B
Other Non-Current Assets 15.9B
Current Liabilities 184.3B
Accounts Payable 121.8B
Short-Term Debt 140m
Other Current Liabilities 62.3B
Non-Current Liabilities 148.9B
Long-Term Debt 13.6B
Other Non-Current Liabilities 135.3B
Efficiency

Free Cash Flow Analysis
Hindustan Unilever Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Hindustan Unilever Ltd

Revenue
642.4B INR
Cost of Revenue
-314.6B INR
Gross Profit
327.9B INR
Operating Expenses
-194.3B INR
Operating Income
133.5B INR
Other Expenses
-24.7B INR
Net Income
108.9B INR
Fundamental Scores

HINDUNILVR Profitability Score
Profitability Due Diligence

Hindustan Unilever Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive 3Y Average ROIC
Positive ROE
Exceptional Gross Margin
59/100
Profitability
Score

Hindustan Unilever Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

HINDUNILVR Solvency Score
Solvency Due Diligence

Hindustan Unilever Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

89/100
Solvency
Score

Hindustan Unilever Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HINDUNILVR Price Targets Summary
Hindustan Unilever Ltd

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

According to Wall Street analysts, the average 1-year price target for HINDUNILVR is 2 813.0773 INR with a low forecast of 1 985.66 INR and a high forecast of 3 360 INR.

Lowest
Price Target
1 985.66 INR
15% Downside
Average
Price Target
2 813.0773 INR
20% Upside
Highest
Price Target
3 360 INR
44% 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 HINDUNILVR 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
What is the Intrinsic Value of one HINDUNILVR stock?

The intrinsic value of one HINDUNILVR stock under the Base Case scenario is 1 161.061 INR.

Is HINDUNILVR stock undervalued or overvalued?

Compared to the current market price of 2 340.8999 INR, Hindustan Unilever Ltd is Overvalued by 50%.

Back to Top