EN DE

EPL Limited (500135) Fair Value & Analysis

Consumer Goods · IN · Market cap ₹80.2B

EL EPL Limited 500135 · BSE
Price₹222.25
Fair Value₹111.65
Upside-49.8%
Quality55/100
Mixed Growth
Thin margins · 7.4% net margin
Low debt
1.30% dividend yield
Narrow moat 44/100
Watch EPL Limited for free, get notified when fair value or trend changes. Watch for free
Evidence: Medium Range ₹82.18 – ₹139.56 Share as image

Fair value as of: Aug 2, 2026

From 25 valuation models · updated 3 days ago

Share price −2.3% over the past month.

A solid business, but screening 50% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹139.56). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹278.85 ₹135.97 Fair Value ₹111.65 Mar 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.

How to read this chart

60‑month range ₹135.97 – ₹278.85 · fair‑value band ₹82.18 – ₹139.56 · the ₹222.25 price screens above the ₹111.65 fair value. Dashed = 300-day average. As of Aug 2, 2026.

Which stocks are undervalued right now? Check free Discover now →

Analysis

EPL Limited (500135) currently trades at ₹222.25, while our model-based Fair Value estimate is ₹111.65, implying the stock looks roughly 49.8% overvalued today. We read business quality at 55/100 (solid quality), in the Consumer Goods sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, EPL Limited generated revenue of ₹28.7B at a net margin of 7.4%. Revenue grew 17.7% year over year. The stock trades on a trailing P/E of 36.2. Fundamentals as of Aug 2, 2026

Our scenario range runs from ₹82.18 (bear case) to ₹139.56 (bull case); at ₹222.25, the current price sits above that range. The share trades about 10% below its 52-week high and 26% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Goods peers we cover trades at 23% fair-value upside, at -50%, 500135 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ₹117.74 ₹167.79 ₹236.12 80
Residual Income ₹46.82 ₹57.71 ₹124.70 76
Rev-Margin DCF ₹90.45 ₹137.47 ₹188.19 74
All 25 models by family
DCF Models
FCF DCF ₹114.19 ₹168.03 ₹244.81 38
Owner Earnings ₹97.11 ₹143.36 ₹209.33 31
5Y Revenue Exit ₹90.45 ₹135.89 ₹191.32 39
5Y EBITDA Exit ₹130.04 ₹206.31 ₹291.41 41
5Y P/E Exit ₹91.88 ₹138.45 ₹184.47 38
10Y Revenue Exit ₹95.66 ₹137.92 ₹189.35 36
10Y EBITDA Exit ₹122.98 ₹185.52 ₹262.29 37
10Y P/E Exit ₹99.14 ₹139.65 ₹184.35 35
Earnings-Based
Graham-Dodd ₹44.66 ₹104.80 ₹134.85 54
PEG = 1.0 ₹17.98 ₹25.68 ₹33.38 46
EPV ₹67.40 ₹79.81 ₹90.67 59
Dividend Discount
Gordon GGM ₹25.26 ₹43.38 ₹65.45 70
DDM Multi-Stage ₹25.26 ₹37.40 ₹50.80 61
Multiples
P/E Multiple ₹98.51 ₹131.35 ₹164.19 63
P/S Multiple ₹83.74 ₹111.65 ₹139.56 58
P/B Multiple ₹83.74 ₹111.65 ₹139.56 55
EV/EBIT ₹125.78 ₹170.05 ₹214.33 53
EV/EBITDA ₹159.88 ₹215.52 ₹271.17 54
EV/Revenue ₹82.49 ₹120.86 ₹159.23 43
Asset-Based
NCAV (Graham) ₹24.28 ₹32.54 ₹48.57 50
Growth DCF
Growth DCF ₹117.74 ₹167.79 ₹236.12 80
Rev-Margin DCF ₹90.45 ₹137.47 ₹188.19 74
Economic Profit
Residual Income ₹46.82 ₹57.71 ₹124.70 76
ROIC Compounder ₹69.81 ₹87.64 ₹107.71 72
Growth Earnings
Growth-Adj P/E ₹74.79 ₹106.84 ₹138.89 68

Widest divergence: DCF Models (₹139.65) versus Asset-Based (₹32.54). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) ₹28.7B
Revenue growth (YoY) +17.7%
Net margin 7.4%
P/E ratio 36.2
Operating margin 13.0%
EPS (TTM) ₹6.74
More key figures
Dividend yield 1.3%
EPS growth (YoY) +13.7%

Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 59 · Market factors (momentum, volatility) 52

Profitability 61
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 48
Distance to the 52-week high (market factor)

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

EPL Limited, together with its subsidiaries, manufactures and sells plastic packaging materials in the form of multi-layer collapsible tubes and laminates.

Full company description

EPL Limited, together with its subsidiaries, manufactures and sells plastic packaging materials in the form of multi-layer collapsible tubes and laminates. The company offers laminated tubes that are used for packaging in personal care, food, pharma, and industrial applications; seamless plastic tubes, which are used for packaging low-volume products in a range of industries; and customized specialty, aluminum barrier, and plastic barrier laminates, as well as specialty and custom materials. It also provides caps and closures for hair care and personal care product bottles; Glow in the Dark tubes for clients in categories, such as beauty and cosmetics, pharma and health, and oral care; Super Titanium, a tube alternative for oral care, toiletries, and food products; Mystik tubes for hair colorant and other product formulations; Aeir, a lightweight tube for oral care, as well as beauty and cosmetic products, including face wash, shampoo, and conditioners; and Clarion, a UV shield tube for packing oral care, beauty, and cosmetic products. In addition, the company offers Velvetie tubes for packaging oral care and cosmetic products; Etain, a recyclable packaging tube that is used by FMCG companies for packaging various types of beauty and skin care, pharmaceutical, and food products; Egnite, a high-luster laminate; Green Maple Leaf, a laminated tube for cosmetics, toiletries, and food products; and dispensing systems. It has operations in the Americas, Europe, Africa, the Middle East, South Asia, and the East Asia Pacific. The company was formerly known as Essel Propack Limited and changed its name to EPL Limited in October 2020. EPL Limited was founded in 1982 and is headquartered in Mumbai, India. EPL Limited is a subsidiary of Epsilon Bidco Pte. Ltd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2016 – FY2020 · reported fiscal years

EPL Limited reported revenue of ₹27.6B in FY2020 versus ₹22.1B in FY2016, a compound +5.8%/yr. Reported net income was ₹2.1B in FY2020, compounding +5.1%/yr from FY2016.

Growth Quality 57/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2020)
₹27.6B
Latest YoY
+2.0%
Avg. growth/yr (3Y)
+4.9%
Avg. growth/yr (5Y)
+3.5%
Avg. growth/yr (6Y)
+4.4%
Revenue +5.8%/yr
FY16 ₹22.1B
FY17 ₹23.9B
FY18 ₹24.5B
FY19 ₹27.1B
FY20 ₹27.6B
Net income +5.1%/yr
FY16 ₹1.7B
FY17 ₹1.9B
FY18 ₹1.7B
FY19 ₹1.9B
FY20 ₹2.1B

500135 screens 50% overvalued. Compare with Stora Enso Oyj →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "EPL Limited Fair Value". https://www.fairvalue-calculator.com/stock/500135

Peer Group

Packaging & Containers · 282 stocks

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.

Quality Score 55 · Above median
Fair Value upside −50% · Below median
Return on assets 0% · Bottom 25%
Net margin (TTM) 7% · Top 25%
Operating margin (TTM) 13% · Top 25%
Revenue growth 18% · Top 25%
Dividend yield (TTM) 1.3% · Below median
Debt / equity 0.22× · Higher than median

Valuation Multiples vs Packaging & Containers median · lower = cheaper

P/E (TTM) 36.2× · Pricier than 75% of peers
P/B 5.23× · Pricier than 75% of peers
P/S (TTM) 2.79× · Pricier than 75% of peers
EV/EBITDA 14.3× · Pricier than 75% of peers

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaging & Containers stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).

Stock Price Fair Value vs Fair Value
Stora Enso Oyj STER kr 101.90 kr 126.39 +24%
ShenZhen YUTO Packaging Technology Co 002831 ¥25.56 ¥20.88 -18%
SCG Packaging Public Company SCGP 29.00 THB 16.12 THB -44%
AblePrint Technology Co 7734 2,850 TWD 661.69 TWD -77%
PT Fajar Surya Wisesa Tbk, FASW 5,312 IDR 1,194 IDR -78%
Time Technoplast Limited TIMETECHNO ₹181.04 ₹161.42 -11%
Ton Yi Industrial Corp 9907 15.15 TWD 23.17 TWD +53%
Dongwon Systems Corporation 014820 19,330 KRW 31,473 KRW +63%
PT Panca Budi Idaman Tbk, PBID 486.00 IDR 885.39 IDR +82%
Pum-Tech Korea Co 251970 38,350 KRW 47,226 KRW +23%

Compare EPL Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is EPL Limited (500135) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of ₹111.65 versus a price of ₹222.25, about −50% (overvalued).
What is the fair value of 500135?
Our model-based fair value for EPL Limited is ₹111.65 (as of Aug 2, 2026), built from audited fundamentals. The current price is ₹222.25.
What is the quality score of 500135?
EPL Limited has a Quality Score of 55/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of EPL Limited (500135)?
EPL Limited reported trailing-twelve-month revenue of about ₹28.7B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of 500135?
The net profit margin of EPL Limited is about 7.4%, meaning it keeps roughly 7.4% of revenue as net income. Based on the latest reported figures.
Does EPL Limited pay a dividend?
EPL Limited currently shows a dividend yield of about 1.30% relative to its recent price (as of Aug 2, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track EPL Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.