Emami Limited (EMAMILTD) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Emami Limited stock ₹451, price ₹410, upside +10.0%, quality 77 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 10, 2026.
How to read this chart
60‑month range ₹322.43 – ₹807.61 · fair‑value band ₹298.88 – ₹647.73 · the ₹410.40 price screens below the ₹451.44 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 10, 2026.
Follow Emami in your weekly email
Every Wednesday you see whether Emami is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Emami Limited manufactures and markets personal and healthcare products in India and internationally.
Show moreShow less
The company offers antiseptic cream, body lotion, prickly heat powder, petroleum jelly, soaps, aloe vera gel, and all-season cream under the BoroPlus brand; oil and cool talc products under the Navratna brand; and ayurvedic products for pain management, immunity, digestive health, and bone and joint health, as well as healthcare products comprising hair growth vitalizers, skin elixirs, organic apple cider vinegar, cough syrup, herbal tea, health juices, honey, and herb tablets under the Zandu brand.
It also provides oils, conditioners, shampoos, and ayurvedic capsules under the Kesh King brand; brightening creams, and brightening and oil clear face washes for men under the Smart And Handsome brand; balms under the Mentho Plus brand; hair oils under the Emami 7 Oils in One brand; prickly heat powders under the Dermicool brand; moisturising creams and body lotions under the Creme 21 brand; deodorants, eau de toilettes, shampoos, face washes, and shower gels under the HE brand; and body sprays and perfumes, beard and shaving products, body and hair care products, face washes, gift sets, and tools and accessories under The Man Company brand.
In addition, the company offers face serums, oil shots, powder face washes, and hair and pure oils under the Brillare brand; hair colors under the Emami Diamond Shine brand; talc under the Emami Golden Beauty brand; herbal fairness cream under the Emami Naturally Fair brand; cold cream under the Emami Malai Kesar Cold Cream brand; and deep moisturizing cream under the Emami Pure Glow brand.
Emami Limited was founded in 1974 and is headquartered in Kolkata, India.
Stock analysis
Emami Limited (EMAMILTD) currently trades at ₹410.40, while our model-based Fair Value estimate is ₹451.44, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ₹302.01 per share, and 1 of the 26 models we run sit above the ₹410.40 price.
Bear case: the Economic Profit group reads lowest at ₹133.48, and 25 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ₹298.88 (bear) to ₹647.73 (bull), the price of ₹410.40 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 77/100 (high quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Emami Limited reported revenue of ₹37.8B in FY2026 versus ₹31.9B in FY2022, a compound +4.4%/yr. Reported net income was ₹7.8B in FY2026, compounding −2.0%/yr from FY2022.
Key figures
Market cap ₹179B (≈ $1.9B) Small · P/E ratio 24.1 · P/S ratio 4.26 · EPS (TTM) ₹17.05 · Dividend yield 3.4% · Net margin 17.7% · Return on equity 25.5% · Return on assets (EBIT) 22.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 80 out of 100 (medium confidence).
What moves the price
The share trades about 24% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −30% fair-value upside, at 10%, EMAMILTD screens cheaper than that median.
Fair Value models
Bear₹298.88Fair Value ₹451.44Bull₹647.73
Price ₹410.40 · Upside +10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (₹1.88 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.74/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−0.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.6%
Start year 2021 (pandemic). Over 10 years: +4.8% a year
Revenue growth 21 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+15.0%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+15.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+11.7%
Dividend (yield on the price)3.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.11.7% vs 8.3%, picking up
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.18% → 21%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+18.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +13.5% a year for the price and +3.3% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Household & Personal Products · 239 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score77 · Top 25%
Fair Value upside+10.0% · Above median
Profitability
Return on equity (12 months)25.5% · Top 25%
Return on assets20.2% · Top 25%
Net margin (12 months)17.7% · Top 25%
Operating margin (12 months)18.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)39.1% · Top 25%
Dividend yield (12 months)3.4% · Above median
Valuation Multiplesvs Household & Personal Products median · lower = cheaper
P/E (12 months)24.1× · Pricier than median
P/B6.12× · Priciest 25%
P/S (12 months)4.26× · Priciest 25%
Price / free cash flow (fiscal year)23.6× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Emami Limited Fair Value". https://www.fairvalue-calculator.com/stock/EMAMILTD
Frequently asked questions
Is Emami Limited (EMAMILTD) overvalued or undervalued?
As of Nov 10, 2026, our model estimates a fair value of ₹451.44 versus a price of ₹410.40, about +10% upside (fairly valued).
What is the fair value of EMAMILTD?
Our model-based fair value for Emami Limited is ₹451.44 (as of Nov 10, 2026), built from audited fundamentals. The current price: ₹410.40.
What is the quality score of EMAMILTD?
Emami Limited has a Quality Score of 77/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Emami Limited (EMAMILTD)?
Our model-based price target is the fair value of ₹451.44 (as of Nov 10, 2026) from 26 valuation models. Cautious scenario ₹298.88, optimistic scenario ₹647.73. It is a calculation from audited fundamentals, not an analyst target.
What is the Emami Limited stock forecast for 2026?
Our models put fair value at ₹451.44, about +10% upside versus a price of ₹410.40 (fairly valued). Cautious scenario ₹298.88, optimistic scenario ₹647.73. The calculation is refreshed regularly with new filings.
What is the revenue of Emami Limited (EMAMILTD)?
Emami Limited reported trailing-twelve-month revenue of about ₹42.0B (latest available figure, as of Nov 10, 2026).
Does Emami Limited pay a dividend?
Emami Limited currently shows a dividend yield of 3.41% relative to its recent price (as of Nov 10, 2026).
How much is the dividend of Emami Limited (EMAMILTD) and when is the ex-dividend date?
Emami Limited pays a dividend of ₹14.00 per share a year, a dividend yield of 3.4%. The next ex-dividend date is Nov 13, 2026. A dividend has been paid every year since at least 2006. The payout ratio is 82.1% of earnings. Free cash flow covers the dividend 1.26 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Emami Limited (EMAMILTD)?
For today's price to be fair in a discounted-cash-flow model, Emami Limited would have to grow free cash flow by +18.2 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.6 % per year. As of Nov 10, 2026.
What discount rate (WACC) does the fair value of EMAMILTD use?
Our models discount Emami Limited at 12.4 %: a base by market capitalisation (small), damped by beta 0.15, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Emami Limited that is +18.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Emami Limited (EMAMILTD) delivered so far?
Over the past 5 years revenue at Emami Limited grew +5.6 % a year. The price currently implies free-cash-flow growth of +18.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Emami Limited (EMAMILTD) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Emami Limited (+18.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Emami Limited (EMAMILTD)?
The free-cash-flow yield on the price is 4.23 %: that much free cash flow Emami Limited produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Emami Limited (EMAMILTD)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Emami Limited it is ₹451.44 per share (as of Nov 10, 2026), against a price of ₹410.40. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Emami Limited stock overvalued or undervalued in 2026?
As of Nov 10, 2026, EMAMILTD trades below its calculated fair value: price ₹410.40, fair value ₹451.44, a gap of about +10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of EMAMILTD?
No. The price is what the market pays today (₹410.40); the fair value is what the company's own numbers justify (₹451.44). For Emami Limited the two are ₹41.04 per share apart. That gap is exactly why we show both numbers side by side.
How much is Emami Limited worth?
The market values Emami Limited at about ₹179B (market capitalisation, as of Nov 10, 2026). Per share that is ₹410.40; our models calculate a fair value of ₹451.44 per share.
What do the bullish and bearish scenarios say about EMAMILTD?
Our models span a range for Emami Limited: cautious scenario ₹298.88, base ₹451.44, optimistic ₹647.73 per share (as of Nov 10, 2026, price ₹410.40). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of EMAMILTD?
Emami Limited trades at a price-to-earnings ratio of 24.1 (as of Nov 10, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹451.44 is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2019 to 2026), reported earnings: 25.7. Other multiples: P/B 6.1, P/S 4.3, EV/EBITDA 17.6.
How solid is the balance sheet of Emami Limited (EMAMILTD)?
Balance-sheet figures for Emami Limited (as of Nov 10, 2026): return on equity 25.5%. They feed the Quality Score of 77/100, which measures business quality independently of the share price.
How far is EMAMILTD from its 52-week high?
Emami Limited trades at ₹410.40, about 24% below its 52-week high of ₹540.14 and 14% above the low of ₹359.75 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ₹451.44 is for.
Which stocks are comparable to Emami Limited?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, The Estée Lauder Companies Inc, Henkel AG, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Emami Limited stock attractive at the current price?
The data as of Nov 10, 2026: price ₹410.40, calculated fair value ₹451.44 (+10%), Quality Score 77/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of EMAMILTD calculated?
We run Emami Limited through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ₹451.44 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1% above its aggregate fair value. Emami Limited currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Emami Limited (EMAMILTD)?
The closing price on Nov 9, 2026 was ₹410.40. Our model-based fair value is ₹451.44, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Emami Limited right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (₹298.88 to ₹647.73) leaves room in how you read the outcome.
Where does the earnings growth of Emami Limited (EMAMILTD) come from?
Earnings per share at Emami Limited grew +8.1 % a year from 2015 to 2026. Broken into its drivers: revenue per share +5.9 %, EBIT margin +0.7 %, tax rate +1.1 %, residual (interest, one-offs) +0.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Emami Limited
How large is the market capitalisation of Emami Limited (EMAMILTD)?
The market capitalisation of Emami Limited is ₹179B (≈ $1.9B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Emami Limited (EMAMILTD)?
The price-to-sales ratio of Emami Limited is 4.26 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Emami Limited (EMAMILTD)?
Earnings per share at Emami Limited are ₹17.05 (price ÷ EPS = P/E 24.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Emami Limited (EMAMILTD)?
The dividend yield of Emami Limited is 3.4% (payout 82.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Emami Limited (EMAMILTD)?
The net margin of Emami Limited is 17.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Emami Limited (EMAMILTD)?
The return on equity (ROE) of Emami Limited is 25.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Emami Limited (EMAMILTD)?
On an EBIT basis the return on assets of Emami Limited is 22.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Emami Limited (EMAMILTD)?
The operating margin of Emami Limited is 18.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Emami Limited (EMAMILTD)?
Revenue at Emami Limited is growing +39.1% versus a year earlier (3y avg +3.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Emami Limited (EMAMILTD)?
Earnings per share at Emami Limited are growing −2.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Emami Limited (EMAMILTD) hold?
Emami Limited holds more cash than debt, ₹148M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Emami Limited in the live analysis
One click puts Emami Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 10, 2026