Gillette India Limited (GILLETTE) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Gillette India Limited ₹6,736, price ₹6,899, upside -2.4%, quality 90 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Gillette India Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Oct 1, 2026.
How to read this chart
60‑month range ₹3,918 – ₹10,891 · fair‑value band ₹4,341 – ₹8,757 · the ₹6,899 price screens above the ₹6,736 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 1, 2026.
Follow Gillette India in your weekly email
Every Wednesday you see whether Gillette India 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.
Gillette India Limited engages in the manufacture and sale of grooming and oral care products in India and internationally. It offers shaving system and cartridges, blades, toiletries, razors, and other components. The company also offers toothbrushes and oral care products.
Show more
Gillette India Limited engages in the manufacture and sale of grooming and oral care products in India and internationally. It offers shaving system and cartridges, blades, toiletries, razors, and other components. The company also offers toothbrushes and oral care products. In addition, the company provides body shaving and trimming; skin care; and shaving gel, shaving cream & after shave; and female grooming products under the Venus brand name. The company sells its products primarily under the GilletteLabs, SkinGuard Sensitive, Fusion5, MACH3, Disposable Razor, Guard3, and Styler brand names. Gillette India Limited markets and sells its products through mass merchandisers, grocery stores, membership club stores, drug stores, department stores, and high frequency stores. The company was incorporated in 1984 and is based in Mumbai, India.
Stock analysis
Gillette India Limited (GILLETTE) currently trades at ₹6,899, while our model-based Fair Value estimate is ₹6,736, so the stock looks roughly fairly valued today (gap 2.4%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹3,844 per share, and 0 of the 26 models we run sit above the ₹6,899 price.
Bear case: the Economic Profit group reads lowest at ₹1,175, and 26 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: ₹4,341 (bear) to ₹8,757 (bull), the price of ₹6,899 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 90/100 (high quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Gillette India Limited reported revenue of ₹31.0B in FY2026 versus ₹22.6B in FY2022, a compound +8.3%/yr. Reported net income was ₹6.5B in FY2026, compounding +22.6%/yr from FY2022.
Key figures
Market cap ₹225B (≈ $2.3B) · P/E ratio 33.7 · P/S ratio 7.11 · EPS (TTM) ₹204.73 · Dividend yield 3.3% · Net margin 21.1% · Return on equity 66.4% · Return on assets (EBIT) 33.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 63 out of 100 (medium confidence).
What moves the price
The share trades about 26% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −29% fair-value upside, at −2%, GILLETTE screens cheaper than that median.
Fair Value models
Bear ₹4,341Fair Value ₹6,736Bull ₹8,757
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.89/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.0%
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.
+7.8%
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.
+9.1%
Start year 2021 (pandemic). Over 10 years: +5.9% a year
Revenue growth 22 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.
+10.2%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+22.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+19.3%
Dividend (yield on the price)3.3%
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.17.7% vs 11.8%, 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.21% → 28%
2026 sits 59% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+24.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +19.7% a year for the price.
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 · 241 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score90 · Top 25%
Fair Value upside−2.4% · Below median
Profitability
Return on equity (TTM)66.4% · Top 25%
Return on assets28.5% · Top 25%
Net margin (TTM)21.0% · Top 25%
Operating margin (TTM)26.8% · Top 25%
Growth and dividend
Revenue growth10.8% · Top 25%
Dividend yield (TTM)3.3% · Above median
Valuation Multiplesvs Household & Personal Products median · lower = cheaper
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). "Gillette India Limited Fair Value". https://www.fairvalue-calculator.com/stock/GILLETTE
Frequently asked questions
Is Gillette India Limited (GILLETTE) overvalued or undervalued?
As of Oct 1, 2026, our model estimates a fair value of ₹6,736 versus a price of ₹6,899, about −2% upside (fairly valued).
What is the fair value of GILLETTE?
Our model-based fair value for Gillette India Limited is ₹6,736 (as of Oct 1, 2026), built from audited fundamentals. The current price: ₹6,899.
What is the quality score of GILLETTE?
Gillette India Limited has a Quality Score of 90/100. 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 Gillette India Limited (GILLETTE)?
Our model-based price target is the fair value of ₹6,736 (as of Oct 1, 2026) from 26 valuation models. Cautious scenario ₹4,341, optimistic scenario ₹8,757. It is a calculation from audited fundamentals, not an analyst target.
What is the Gillette India Limited stock forecast for 2026?
Our models put fair value at ₹6,736, about −2% upside versus a price of ₹6,899 (fairly valued). Cautious scenario ₹4,341, optimistic scenario ₹8,757. The calculation is refreshed regularly with new filings.
What is the revenue of Gillette India Limited (GILLETTE)?
Gillette India Limited reported trailing-twelve-month revenue of about ₹31.8B (latest available figure, as of Oct 1, 2026).
Does Gillette India Limited pay a dividend?
Gillette India Limited currently shows a dividend yield of about 3.29% relative to its recent price (as of Oct 1, 2026).
What growth is priced into Gillette India Limited (GILLETTE)?
For today's price to be fair in a discounted-cash-flow model, Gillette India Limited would have to grow free cash flow by +24.7 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.1 % per year. As of Oct 1, 2026.
What discount rate (WACC) does the fair value of GILLETTE use?
Our models discount Gillette India Limited at 10.9 %: a base by market capitalisation (mid), damped by beta 0.27, 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 Gillette India Limited that is +24.7 % per year a year over ten years, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Gillette India Limited (GILLETTE) delivered so far?
Over the past 5 years revenue at Gillette India Limited grew +9.1 % a year. The price currently implies +24.7 % per year free-cash-flow growth a 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 Gillette India Limited (GILLETTE) growing?
The median revenue growth in the sector is +2.5 % a year. That is the yardstick for the growth priced into Gillette India Limited (+24.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Gillette India Limited (GILLETTE)?
The free-cash-flow yield on the price is 2.62 %: that much free cash flow Gillette India Limited produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Gillette India Limited (GILLETTE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Gillette India Limited it is ₹6,736 per share (as of Oct 1, 2026), against a price of ₹6,899. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Gillette India Limited stock overvalued or undervalued in 2026?
As of Oct 1, 2026, GILLETTE trades above its calculated fair value: price ₹6,899, fair value ₹6,736, a gap of about −2% (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 GILLETTE?
No. The price is what the market pays today (₹6,899); the fair value is what the company's own numbers justify (₹6,736). For Gillette India Limited the two are ₹162.64 per share apart. That gap is exactly why we show both numbers side by side.
How much is Gillette India Limited worth?
The market values Gillette India Limited at about ₹225B (market capitalisation, as of Oct 1, 2026). Per share that is ₹6,899; our models calculate a fair value of ₹6,736 per share.
What do the bullish and bearish scenarios say about GILLETTE?
Our models span a range for Gillette India Limited: cautious scenario ₹4,341, base ₹6,736, optimistic ₹8,757 per share (as of Oct 1, 2026, price ₹6,899). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GILLETTE?
Gillette India Limited trades at a price-to-earnings ratio of 33.7 (as of Oct 1, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹6,736 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2017 to 2026), reported earnings: 61.7. Other multiples: P/B 23.8, P/S 7.1, EV/EBITDA 23.1.
How solid is the balance sheet of Gillette India Limited (GILLETTE)?
Balance-sheet figures for Gillette India Limited (as of Oct 1, 2026): return on equity 66.4%. They feed the Quality Score of 90/100, which measures business quality independently of the share price.
How far is GILLETTE from its 52-week high?
Gillette India Limited trades at ₹6,899, about 26% below its 52-week high of ₹9,328 and at the low of ₹6,899 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹6,736 is for.
Which stocks are comparable to Gillette India Limited?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, Kenvue Inc, The Estée Lauder Companies Inc, 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 Gillette India Limited stock attractive at the current price?
The data as of Oct 1, 2026: price ₹6,899, calculated fair value ₹6,736 (−2%), Quality Score 90/100, 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 GILLETTE calculated?
We run Gillette India Limited through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹6,736, 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 14.7 % above its aggregate fair value. Gillette India Limited itself currently trades above fair value. 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 Gillette India Limited (GILLETTE)?
The closing price on Oct 1, 2026 was ₹6,899. Our model-based fair value is ₹6,736, about −2% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Gillette India 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 (₹4,341 to ₹8,757) leaves room in how you read the outcome.
Where does the earnings growth of Gillette India Limited (GILLETTE) come from?
Earnings per share at Gillette India Limited grew +11.2 % a year from 2015 to 2026. Broken into its drivers: revenue per share +5.5 %, EBIT margin +5.7 %, tax rate +0.9 %, residual (interest, one-offs) −1.2 %. 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 Gillette India Limited
How large is the market capitalisation of Gillette India Limited (GILLETTE)?
The market capitalisation of Gillette India Limited is ₹225B (≈ $2.3B). 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 Gillette India Limited (GILLETTE)?
The price-to-sales ratio of Gillette India Limited is 7.11 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Gillette India Limited (GILLETTE)?
Earnings per share at Gillette India Limited are ₹204.73 (price ÷ EPS = P/E 33.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Gillette India Limited (GILLETTE)?
The dividend yield of Gillette India Limited is 3.3% (payout 111%). 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 Gillette India Limited (GILLETTE)?
The net margin of Gillette India Limited is 21.1% (fiscal year 2026). 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 Gillette India Limited (GILLETTE)?
The return on equity (ROE) of Gillette India Limited is 66.4% (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 Gillette India Limited (GILLETTE)?
On an EBIT basis the return on assets of Gillette India Limited is 33.1% (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 Gillette India Limited (GILLETTE)?
The operating margin of Gillette India Limited is 26.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Gillette India Limited (GILLETTE)?
Revenue at Gillette India Limited is growing +10.8% versus a year earlier (3y avg +7.8%). 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 Gillette India Limited (GILLETTE)?
Earnings per share at Gillette India Limited are growing +9.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Gillette India Limited (GILLETTE) hold?
Gillette India Limited holds more cash than debt, ₹2.7B net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Gillette India Limited in the live analysis
One click puts Gillette India Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
