Gillette India Ltd
Nifty 500
Smallcap 250
₹7,307.00
-1.06%
Delayed · cached 15 min
Fair value analysis
GILLETTE
Gillette India Ltd
₹7,385.50
Close used for this calculation
₹5,495.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Quality radar
Consensus fair value
₹5,495.09
Above FV▼ -25.6% against the close used
Model range ₹1,163.47 – ₹9,810.90
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₹1,163.47Fair value₹5,495.09Bull₹9,810.90
FairClose
52-week traded range
52W low ₹7,253.5052W high ₹10,352.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Gillette India Ltd closed at ₹7,385.50, 34.4% above the consensus fair value of ₹5,495.09 drawn from 8 valuation models.
Financial DNA score 63/100 — Good. P/E of 35.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹3,471.89
-53.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,163.47
-84.2%
√(22.5 × EPS × BVPS)
EPS=200.8, BVPS=299.61 · outside Graham range (P/E 35.6, P/B 24.7) — asset-light, treat as a rough floor
P/E Fair Value
₹7,148.48
-3.2%
EPS × 35.6x (sector P/E)
EPS=200.8, Sector P/E=35.6x
Peter Lynch (PEG)
₹4,518.00
-38.8%
EPS × Growth% (PEG = 1 is fair)
EPS=200.8, g=22.5%
EV/EBITDA
₹5,710.78
-22.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.23B
Dividend Discount (DDM)
₹9,810.90
+32.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=181.68, r=10%, g=8%
Reverse DCF
₹7,385.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.4% | Historical: 22.5%
Margin of Safety
₹2,945.96
-60.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3927.95, 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.