
Hindustan Unilever Ltd
NSE:HINDUNILVR

Intrinsic Value
The intrinsic value of one
HINDUNILVR
stock under the Base Case scenario is
1 159.03
INR.
Compared to the current market price of 2 360 INR,
Hindustan Unilever Ltd
is
Overvalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hindustan Unilever Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Hindustan Unilever Ltd
Balance Sheet Decomposition
Hindustan Unilever Ltd
Current Assets | 220.5B |
Cash & Short-Term Investments | 127.9B |
Receivables | 38.7B |
Other Current Assets | 53.9B |
Non-Current Assets | 578.3B |
Long-Term Investments | 8.2B |
PP&E | 96.3B |
Intangibles | 457.1B |
Other Non-Current Assets | 16.6B |
Free Cash Flow Analysis
Hindustan Unilever Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Hindustan Unilever Ltd
Revenue
|
631.2B
INR
|
Cost of Revenue
|
-305.8B
INR
|
Gross Profit
|
325.4B
INR
|
Operating Expenses
|
-190.5B
INR
|
Operating Income
|
135B
INR
|
Other Expenses
|
-28.5B
INR
|
Net Income
|
106.5B
INR
|
HINDUNILVR Profitability Score
Profitability Due Diligence
Hindustan Unilever Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Hindustan Unilever Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
HINDUNILVR Solvency Score
Solvency Due Diligence
Hindustan Unilever Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Score
Hindustan Unilever Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HINDUNILVR Price Targets Summary
Hindustan Unilever Ltd
According to Wall Street analysts, the average 1-year price target for
HINDUNILVR
is 2 562.98 INR
with a low forecast of 1 962.43 INR and a high forecast of 3 207.75 INR.
Dividends
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?
The intrinsic value of one
HINDUNILVR
stock under the Base Case scenario is
1 159.03
INR.
Compared to the current market price of 2 360 INR,
Hindustan Unilever Ltd
is
Overvalued by 51%.