Gillette India Limited DCF Valuation
GILLETTE · Fast Moving Consumer Goods · Current price ₹7,225
Gillette India Limited cash-flow valuation
Our discounted cash flow (2-stage) values Gillette India Limited at ₹2,429 per share. Intrinsic value from 2-stage discounted cash flows (primary for asset-light / normal businesses); FCFE path. It carries 60% of the weight in our published estimate of ₹8,903. A discounted cash flow is only as good as the cash-flow path it assumes, so the assumptions behind it are listed in full below.
Try your own assumptions
Prefer to build the discounted cash flow yourself? The DCF calculator below opens pre-filled with Gillette India Limited's reported free cash flow, net debt and share count, so you can set your own growth and discount rate.
How we got this fair value
Every number below is part of the same estimate for Gillette India Limited. Nothing here is a target price or a forecast of where the share price will go.
The inputs are thin or the models disagree sharply. This is our least reliable kind of estimate, so read the range rather than the single number.
Estimate range ₹3,116 – ₹9,793
Why this method for this business
Gillette India is an asset-light compounder in the FMCG sector, where earnings power and a durable moat are key. DCF captures intrinsic value, relative PE reflects market sentiment, and PEG accounts for growth expectations.
The models behind the number
These methods disagree materially, so the estimate is their plain midpoint rather than a weighted blend. The disagreement is itself the finding.
Intrinsic value from 2-stage discounted cash flows (primary for asset-light / normal businesses); FCFE path
kept despite sitting outside the ₹4612-median band — ₹4612 from another model is within 3.3×, so this is genuine disagreement, not a broken model; downweighted: 233% from committee consensus (₹4612)
- Discounted cash flow (2-stage) is the primary model for asset-light compounders; other models like EV/EBITDA or P/B are irrelevant for this business type.
What was missing
- Lack of forward EPS estimates for precise PEG modeling
- Limited historical data on sector re-rating
- No analyst dispersion data to assess risk
What drives it
29 inputs, grouped by how strong each claim is
- FCF_0 (normalized)
- 384 ₹cr
- Net debt
- 0 ₹cr
- Sector-median P/E
- 42.03×
- Peers used
- 7
- EPS (TTM)
- 205.02 ₹/share
- Own-history median P/E
- 57.34×
- Earnings growth
- 22.5% CAGR
fcf_norm (median ≤5y positive)
gross debt (cash n/a)
peer-median
peer-median
computed
reconstructed (one feature, dampened — not a cap)
computed
- Discount rate (r)
- 12.9%
- Beta
- 0.8
COE (building-block)
bottom-up industry
- Stage-1 start growth
- 10%
- Fade shape
- gentle
- Terminal growth (g)
- 5.5%
- Stage-1 years
- 14 y
pat_cagr_5y
lifecycle Cash-Cow
macro terminal × quality premium
lifecycle Cash-Cow horizon
- Lifecycle stage
- Cash-Cow
- Quality premium
- 1.1×
- Term: quality
- +13.9%
- Term: growth
- +18.9%
- Term: capital_allocation
- +9.9%
- Term: financial_strength
- +10.0%
- Term: history
- +10.9%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
forecast engine (L20)
moat Wide + capital allocation
quality 83/100 (high, stable returns) → premium
durable ~13% CAGR (ROCE 52% > hurdle) → premium
capital allocation: rising ROCE funded by strong FCF → premium
financial strength: effectively debt-free → premium
history: market paid +36% vs sector, dampened ×0.3 (one feature, not the anchor)
sector re-rating: no sector-norm history → not used
rates: risk-free 6.9% below ~7.1% normal → higher multiple
risk: no analyst-dispersion signal available → neutral (lowers confidence, not PE)
- Path
- FCFE
- Terminal-value fraction
- 0.421
- Premium vs sector
- +78.4%
- Fair-multiple confidence
- 85%
- Fair P/E
- 75×
- Growth-implied P/E
- 22.5×
computed (D/E vs 0.8)
PV_TV / (PV_1+PV_TV)
fundamentals + macro (not capped at own history)
data completeness + term agreement
sector median × ∏(1+term) — Dynamic Fair Multiple
min(growth, 30)
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Gillette India Limited: which models suit the business, the moat, the growth and margin assumptions. It does not produce the number. The fair value itself is computed in Python by a deterministic engine (version 2026.08.1) from those inputs, so the same inputs always give the same result and every figure above can be traced to a source.
Estimated 14 Sept 2026. Re-run as new financials and news arrive.
How we value stocks
We estimate what a business is worth from its own economics: cash flows, returns on capital, and a multiple justified by its quality, rather than from where the share price has been. A fair value estimate is a view, not a verdict, and it is only as good as the inputs listed above.
Read the full fair-value methodologyMore on Gillette India Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.