Mangalam Organics Intrinsic Value
MANORG Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹179.04 | ₹143.23 - ₹214.85 | -64.8% | EPS: ₹14.92, Sector P/E: 12x |
| Book Value Method | asset | ₹325.56 | ₹293.00 - ₹358.12 | -36.0% | Book Value/Share: ₹325.56, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹636.44 | ₹572.80 - ₹700.08 | +25.2% | Revenue/Share: ₹795.56, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹436.83 | ₹393.15 - ₹480.51 | -14.1% | EBITDA: ₹68.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1101.76 | ₹881.41 - ₹1322.11 | +116.7% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹152.50 | ₹137.25 - ₹167.75 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹152.50 | ₹137.25 - ₹167.75 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹330.59 | ₹297.53 - ₹363.65 | -35.0% | EPS: ₹14.92, BVPS: ₹325.56 |
Want to compare with current market value? Check MANORG share price latest .
Valuation Comparison Chart
MANORG Intrinsic Value Analysis
What is the intrinsic value of MANORG?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Mangalam Organics (MANORG) is ₹330.59 (median value). With the current market price of ₹508.35, this represents a -35.0% variance from our estimated fair value.
The valuation range spans from ₹152.50 to ₹1101.76, indicating ₹152.50 - ₹1101.76.
Is MANORG undervalued or overvalued?
Based on our multi-method analysis, Mangalam Organics (MANORG) appears to be trading above calculated value by approximately 35.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 8.13 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.13 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 4.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -2.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.15x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Mangalam Organics
Additional stock information and data for MANORG
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-8 Cr | ₹-42 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹73 Cr | ₹53 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹77 Cr | ₹57 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-84 Cr | ₹-134 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹26 Cr | ₹12 Cr | Positive Free Cash Flow | 7/10 |