Emami Limited

EMAMILTD NSE Fast Moving Consumer Goods Personal Care
Nifty 500 Smallcap 250
₹363.80
-1.90%
Delayed · cached 15 min

Fair value analysis

EMAMILTD
Emami Limited
Fast Moving Consumer GoodsPersonal Care
₹370.85
Close used for this calculation
₹375.58Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability19/25
Returns15/25
Balance Sheet21/25
Efficiency11/25
Growth8/25
Strong
Quality radar
66Prof.19/25Ret.15/25Eff.11/25B.Sht21/25Growth8/25

Consensus fair value

₹375.58
Near FV
▲ +1.3% against the close used
Model range ₹124.32 – ₹632.26
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹124.32Fair value₹375.58Bull₹632.26
FairClose
52-week traded range
52W low ₹363.6552W high ₹603.25

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

Emami Limited closed at ₹370.85, 1.3% below the consensus fair value of ₹375.58 drawn from 10 valuation models.

Financial DNA score 66/100 — Strong. P/E of 21.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹318.21
-14.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7%, r=10%, tg=3%, n=10yr
Graham Number
₹163.11
-56.0%
√(22.5 × EPS × BVPS)
EPS=17.76, BVPS=66.58 · outside Graham range (P/E 21, P/B 5.6) — asset-light, treat as a rough floor
Graham Formula
₹371.06
+0.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7%, FD=7%
P/E Fair Value
₹632.26
+70.5%
EPS × 35.6x (sector P/E)
EPS=17.76, Sector P/E=35.6x
Peter Lynch (PEG)
₹124.32
-66.5%
EPS × Growth% (PEG = 1 is fair)
EPS=17.76, g=7%
EV/EBITDA
₹354.68
-4.4%
(EBITDA × 13.5x − Net Debt) ÷ Shares
EBITDA=11.37B
Dividend Discount (DDM)
₹363.74
-1.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.2, r=10%, g=7%
Book Value (P/B)
₹336.23
-9.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=66.58, ROE=26.2%, g=6%, r=10%
Reverse DCF
₹370.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.7% | Historical: 7%
Margin of Safety
₹278.37
-24.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=371.16, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.