ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Value Analysis of Hindustan Unilever Ltd
3
4
ParticularsBusiness Value
(INR crore)		Value per Share (INR)Weight
5
Market Approach
6
Comparable Companies Multiple Method ('CCM')
7
Based on EBITDA 1,031,105 4,388 25%
8
Based on PE 572,546 2,437 25%
9
Income Approach
10
DCF Method (FCFF) 311,246 1,325 50%
11
Equity Value 556,536 2,369 100%
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100