Chemicals · NSE: PIDILITIND
Intrynsic's multi-model valuation estimates Pidilite Industries Limited's fair value at ₹647 per share (range ₹385–₹767) against a market price of ₹1,461 - a gap of -55.7% (updated 29 September 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹1,461
close of 29 Sept 2026
Est. fair value
₹647
₹385–₹767
Gap
-55.7%
price vs estimate
Trading ~56% above our estimated fair-value range. Assumptions and per-model workings are below.
Pidilite Industries makes adhesives and construction chemicals, best known for the Fevicol and Dr. Fixit brands. It is a steady consumer business whose margins move with input costs such as vinyl acetate monomer.
Chemicals · Chemicals & Petrochemicals
Over the last 3 years, revenue grew 7.4%/yr and profit grew 24.2%/yr.
Every ₹100 of shareholder money earned ₹22.8 in profit last year, vs a sector median of 8.1%.
It holds more cash than debt.
The market price is above our estimated fair-value range (based on stated assumptions).
About ₹88 of every ₹100 of reported profit turned into free cash (median, last 5 years); operating cash flow was positive in 5 of 5 years.
Intrynsic values Pidilite Industries Limited with 3 independent models and blends them into one estimated fair-value range. Every number below is an estimate based on the stated assumptions - change the assumptions and the estimate changes.
| Model | Estimated value | vs price | Weight |
|---|---|---|---|
| DCFFuture Cash Flows Method | ₹385 | -74% | - |
| EV/EBITDAIndustry Comparison Method | ₹647 | -56% | - |
| P/E MultipleEarnings Multiple Method | ₹767 | -47% | - |
Reverse DCF: today's market price implies the company must grow free cash flow about 38.5% a year for the next decade - versus 10.1% historical revenue growth.
| Revenue | ₹14,601 Cr | |
| Net profit | ₹2,471 Cr | |
| EPS | ₹24.06 | |
| Free cash flow | ₹2,235 Cr | |
| ROE (latest) | 22.8% | |
| Revenue growth (CAGR) | 11.2% | |
| Profit growth (CAGR) | 12.4% |
Intrynsic's multi-model valuation estimates Pidilite Industries Limited's fair value at ₹647 per share (range ₹385–₹767), last updated 29 September 2026. This is an estimate based on stated assumptions, not investment advice.
Pidilite Industries Limited trades at ₹1,461 against Intrynsic's estimated fair value of ₹647 - the market price is 56% above the estimate, i.e. above our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Pidilite Industries Limited trades at about 60.7 times its latest annual earnings per share.
Pidilite Industries makes adhesives and construction chemicals, best known for the Fevicol and Dr. Fixit brands. It is a steady consumer business whose margins move with input costs such as vinyl acetate monomer.
Intrynsic runs 3 valuation models for Pidilite Industries Limited (DCF, EV/EBITDA, P/E Multiple) and blends them into one estimated fair-value range. Every assumption - growth, discount rate, terminal value - is shown openly on this page.
Disclaimer: Intrynsic provides educational and informational analysis only. Fair-value figures are estimates based on stated assumptions - they are not investment advice, research recommendations, or an offer to transact in any security. Intrynsic is not a SEBI-registered investment adviser or research analyst. Markets carry risk; please do your own research or consult a registered adviser before making investment decisions. Prices shown may be delayed end-of-day values. Terms · Privacy