Hindustan Unilever Ltd.

HINDUNILVR NSE Fast Moving Consumer Goods Diversified FMCG
Nifty 50 Nifty 100 Nifty 200 Nifty 500 LargeMid 250 F&O
₹1,927.00
-0.79%
Delayed · cached 15 min

Fair value analysis

HINDUNILVR
Hindustan Unilever Ltd.
Fast Moving Consumer Goods›Diversified FMCG
₹1,942.30
Close used for this calculation
₹1,559.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability21/25
Returns11/25
Balance Sheet21/25
Efficiency9/25
Growth9/25
Good
Quality radar
62Prof.21/25Ret.11/25Eff.9/25B.Sht21/25Growth9/25

Consensus fair value

₹1,559.75
Above FV
▼ -19.7% against the close used
Model range ₹469.14 – ₹2,637.21
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₹469.14Fair value₹1,559.75Bull₹2,637.21
FairClose
52-week traded range
52W low ₹1,942.3052W high ₹2,643.50

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

Valuation summary

Trading above the consensus fair value

Hindustan Unilever Ltd. closed at ₹1,942.30, 24.5% above the consensus fair value of ₹1,559.75 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 41.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹823.14
-57.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹469.14
-75.8%
√(22.5 × EPS × BVPS)
EPS=64.01, BVPS=152.82 · outside Graham range (P/E 41.1, P/B 12.7) — asset-light, treat as a rough floor
P/E Fair Value
₹2,637.21
+35.8%
EPS × 41.2x (sector P/E)
EPS=64.01, Sector P/E=41.2x
Peter Lynch (PEG)
₹902.54
-53.5%
EPS × Growth% (PEG = 1 is fair)
EPS=64.01, g=14.1%
EV/EBITDA
₹1,191.14
-38.7%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=163.72B
Dividend Discount (DDM)
₹2,234.03
+15.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=41.37, r=10%, g=8%
Book Value (P/B)
₹955.10
-50.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=152.82, ROE=31%, g=6%, r=10%
Reverse DCF
₹1,942.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.8% | Historical: 14.1%
Margin of Safety
₹982.37
-49.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1309.83, 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.