Vedant Fashions Intrinsic Value
Vedant Fashions (MANYAVAR) median intrinsic value is ₹406.46 from 10 valuation models (range ₹163–₹1361), vs current price ₹544.25 — -25.3% downside (Trading Above Calculated Value), margin of safety -33.9%. For current market price and key ratios, visit MANYAVAR share price.
MANYAVAR Valuation Methods Summary — DCF, Graham Number & P/E
Vedant Fashions intrinsic value across 10 models vs current price ₹544.25 — upside/downside and value range per method. Check Vedant Fashions marketcap in USD to track the company's total market size over time.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹163.28 | ₹130.62 - ₹195.94 | -70.0% | EPS: ₹11.00, Sector P/E: 12x |
| Book Value Method | asset | ₹667.50 | ₹600.75 - ₹734.25 | +22.6% | Book Value/Share: ₹667.50, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹382.67 | ₹344.40 - ₹420.94 | -29.7% | Revenue/Share: ₹478.33, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹1088.50 | ₹979.65 - ₹1197.35 | +100.0% | EBITDA: ₹564.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1360.62 | ₹1088.50 - ₹1632.74 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹163.28 | ₹146.95 - ₹179.61 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹163.28 | ₹146.95 - ₹179.61 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹1088.50 | ₹979.65 - ₹1197.35 | +100.0% | ROE: 16.7%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹406.46 | ₹365.81 - ₹447.11 | -25.3% | EPS: ₹11.00, BVPS: ₹667.50 |
| Dividend Yield Method | dividend | ₹221.43 | ₹199.29 - ₹243.57 | -59.3% | DPS: ₹7.75, Target Yield: 3.5% |
MANYAVAR Intrinsic Value vs Market Price — All Valuation Models
Vedant Fashions fair value range ₹163–₹1361 vs current market price ₹544.25 across 10 valuation models. See Vedant Fashions P/B valuation to compare market price against book value per share.
MANYAVAR Intrinsic Value Analysis — Undervalued or Overvalued?
Vedant Fashions median intrinsic value ₹406.46, current price ₹544.25 — Trading Above Calculated Value by 25.3%, margin of safety -33.9%.
What is the intrinsic value of MANYAVAR?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Vedant Fashions (MANYAVAR) is ₹406.46 (median value). With the current market price of ₹544.25, this represents a -25.3% variance from our estimated fair value.
The valuation range spans from ₹163.28 to ₹1360.62, indicating ₹163.28 - ₹1360.62.
Is MANYAVAR undervalued or overvalued?
Based on our multi-method analysis, Vedant Fashions (MANYAVAR) appears to be trading above calculated value by approximately 25.3%.
MANYAVAR Financial Health — Key Ratios vs Industry Benchmarks
Vedant Fashions 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 | 2.61 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 16.7% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 46.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.46x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
MANYAVAR Cash Flow Quality — Operating & Free Cash Flow
Vedant Fashions 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 2024 | ₹483 Cr | ₹428 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹470 Cr | ₹354 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹351 Cr | ₹351 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹253 Cr | ₹209 Cr | Positive Free Cash Flow | 8/10 |
| March 2020 | ₹243 Cr | ₹195 Cr | Positive Free Cash Flow | 8/10 |