Man Infraconstruction Intrinsic Value
MANINFRA • Construction
Current Stock Price
₹93.90
Primary Intrinsic Value
₹66.24
Market Cap
₹704.2 Cr
+86.1%
Upside
Median Value
₹174.75
Value Range
₹35 - ₹235
Assessment
Trading Below Calculated Value
Safety Margin
46.3%
MANINFRA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹66.24 | ₹52.99 - ₹79.49 | -29.5% | EPS: ₹5.52, Sector P/E: 12x |
| Book Value Method | asset | ₹234.75 | ₹211.28 - ₹258.23 | +150.0% | Book Value/Share: ₹245.87, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹83.20 | ₹74.88 - ₹91.52 | -11.4% | Revenue/Share: ₹104.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹187.80 | ₹169.02 - ₹206.58 | +100.0% | EBITDA: ₹332.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹234.45 | ₹187.56 - ₹281.34 | +149.7% | CF Growth: 14.3%, Discount: 15% |
| PEG Ratio Method | growth | ₹35.33 | ₹31.80 - ₹38.86 | -62.4% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹45.48 | ₹40.93 - ₹50.03 | -51.6% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹187.80 | ₹169.02 - ₹206.58 | +100.0% | ROE: 13.0%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹174.75 | ₹157.28 - ₹192.23 | +86.1% | EPS: ₹5.52, BVPS: ₹245.87 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
MANINFRA Intrinsic Value Analysis
What is the intrinsic value of MANINFRA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Man Infraconstruction (MANINFRA) is ₹174.75 (median value). With the current market price of ₹93.90, this represents a +86.1% variance from our estimated fair value.
The valuation range spans from ₹35.33 to ₹234.75, indicating ₹35.33 - ₹234.75.
Is MANINFRA undervalued or overvalued?
Based on our multi-method analysis, Man Infraconstruction (MANINFRA) appears to be trading below calculated value by approximately 86.1%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 118.94 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 13.0% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 25.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.36x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Man Infraconstruction
Additional stock information and data for MANINFRA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹133 Cr | ₹76 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹573 Cr | ₹375 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹448 Cr | ₹397 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹187 Cr | ₹187 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹78 Cr | ₹36 Cr | Positive Free Cash Flow | 7/10 |