Manali Petrochemicals Intrinsic Value

MANALIPETC • Chemicals
Current Stock Price
₹59.60
Primary Intrinsic Value
₹50.88
Market Cap
₹512.6 Cr
+40.5% Upside
Median Value
₹83.72
Value Range
₹27 - ₹127
Assessment
Trading Below Calculated Value
Safety Margin
28.8%

MANALIPETC Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹50.88 ₹40.70 - ₹61.06 -14.6% EPS: ₹4.24, Sector P/E: 12x
Book Value Method asset ₹127.21 ₹114.49 - ₹139.93 +113.4% Book Value/Share: ₹127.21, P/B: 1.0x
Revenue Multiple Method revenue ₹97.12 ₹87.41 - ₹106.83 +63.0% Revenue/Share: ₹121.40, P/S: 0.8x
EBITDA Multiple Method earnings ₹85.06 ₹76.55 - ₹93.57 +42.7% EBITDA: ₹128.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹80.96 ₹64.77 - ₹97.15 +35.8% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹27.14 ₹24.43 - ₹29.85 -54.5% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹34.94 ₹31.45 - ₹38.43 -41.4% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹83.72 ₹75.35 - ₹92.09 +40.5% ROE: 6.6%, P/E Multiple: 10x
Graham Defensive Method conservative ₹110.16 ₹99.14 - ₹121.18 +84.8% EPS: ₹4.24, BVPS: ₹127.21
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check MANALIPETC share price latest .

Valuation Comparison Chart

MANALIPETC Intrinsic Value Analysis

What is the intrinsic value of MANALIPETC?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Manali Petrochemicals (MANALIPETC) is ₹83.72 (median value). With the current market price of ₹59.60, this represents a +40.5% variance from our estimated fair value.

The valuation range spans from ₹27.14 to ₹127.21, indicating ₹27.14 - ₹127.21.

Is MANALIPETC undervalued or overvalued?

Based on our multi-method analysis, Manali Petrochemicals (MANALIPETC) appears to be trading below calculated value by approximately 40.5%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 6.99 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.28 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 6.6% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 8.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.74x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-19 Cr ₹-97 Cr Negative Cash Flow 3/10
March 2024 ₹75 Cr ₹34 Cr Positive Free Cash Flow 7/10
March 2023 ₹92 Cr ₹-39 Cr Positive Operating Cash Flow 6/10
March 2022 ₹373 Cr ₹365 Cr Positive Free Cash Flow 8/10
March 2021 ₹219 Cr ₹217 Cr Positive Free Cash Flow 8/10