Manomay Tex Intrinsic Value
Manomay Tex (MANOMAY) median intrinsic value is ₹120.00 from 9 valuation models (range ₹81–₹305), vs current price ₹215.25 — -44.3% downside (Trading Above Calculated Value), margin of safety -79.4%. For current market price and key ratios, visit MANOMAY stock overview.
MANOMAY Valuation Methods Summary — DCF, Graham Number & P/E
Manomay Tex intrinsic value across 9 models vs current price ₹215.25 — upside/downside and value range per method. Browse MANOMAY balance sheet details for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹118.80 | ₹95.04 - ₹142.56 | -44.8% | EPS: ₹9.90, Sector P/E: 12x |
| Book Value Method | asset | ₹82.22 | ₹74.00 - ₹90.44 | -61.8% | Book Value/Share: ₹82.22, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹305.33 | ₹274.80 - ₹335.86 | +41.8% | Revenue/Share: ₹381.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹273.33 | ₹246.00 - ₹300.66 | +27.0% | EBITDA: ₹82.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹86.10 | ₹68.88 - ₹103.32 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹136.10 | ₹122.49 - ₹149.71 | -36.8% | EPS Growth: 17.2%, Fair P/E: 13.7x |
| Growth Adjusted P/E | growth | ₹80.74 | ₹72.67 - ₹88.81 | -62.5% | Revenue Growth: 3.9%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹120.00 | ₹108.00 - ₹132.00 | -44.3% | ROE: 12.2%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹135.33 | ₹121.80 - ₹148.86 | -37.1% | EPS: ₹9.90, BVPS: ₹82.22 |
MANOMAY Intrinsic Value vs Market Price — All Valuation Models
Manomay Tex fair value range ₹81–₹305 vs current market price ₹215.25 across 9 valuation models. Compare with MANOMAY DCF to assess whether the stock is under or overvalued.
MANOMAY Intrinsic Value Analysis — Undervalued or Overvalued?
Manomay Tex median intrinsic value ₹120.00, current price ₹215.25 — Trading Above Calculated Value by 44.3%, margin of safety -79.4%.
What is the intrinsic value of MANOMAY?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Manomay Tex (MANOMAY) is ₹120.00 (median value). With the current market price of ₹215.25, this represents a -44.3% variance from our estimated fair value.
The valuation range spans from ₹80.74 to ₹305.33, indicating ₹80.74 - ₹305.33.
Is MANOMAY undervalued or overvalued?
Based on our multi-method analysis, Manomay Tex (MANOMAY) appears to be trading above calculated value by approximately 44.3%.
MANOMAY Financial Health — Key Ratios vs Industry Benchmarks
Manomay Tex financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.01 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 12.2% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 12.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.11x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
MANOMAY Cash Flow Quality — Operating & Free Cash Flow
Manomay Tex operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹4 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹13 Cr | ₹-69 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹12 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹-9 Cr | ₹-24 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-1 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |