Hindustan Unilever Limited
Bear Case (25th pct.)
-72.2% vs price
Base Case (Median)
-69.4% vs price
Bull Case (75th pct.)
-49.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1042.44 | -52.1% | High (40%) |
| PE Comparable | $1175.28 | -46.0% | Medium (25%) |
| Growth Trajectory DCF | $1363.93 | -37.3% | Medium (20%) |
| Graham Number | $546.54 | -74.9% | High (80%) |
| EV/EBITDA | $662.02 | -69.6% | Medium (20%) |
| EV/FCF | $480.93 | -77.9% | Medium (20%) |
| Earnings Power Value | $665.59 | -69.4% | High (70%) |
Based on 7 out of 8 methods, HINDUNILVR.NS appears overvalued at the current price of $2174.60. The base case fair value of $665.59 implies 69.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.