Manaksia Ltd.
₹70.95
+0.62%
Delayed · cached 15 min
Fair value analysis
MANAKSIA
Manaksia Ltd.
₹70.51
Close used for this calculation
₹132.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Quality radar
Consensus fair value
₹132.46
Below FV▲ +87.9% against the close used
Model range ₹66.72 – ₹174.18
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹66.72Fair value₹132.46Bull₹174.18
FairClose
52-week traded range
52W low ₹42.5452W high ₹71.37
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Manaksia Ltd. closed at ₹70.51, 46.8% below the consensus fair value of ₹132.46 drawn from 7 valuation models.
Financial DNA score 45/100 — Average. P/E of 7.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹149.75
+112.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹153.21
+117.3%
√(22.5 × EPS × BVPS)
EPS=7.99, BVPS=130.57
P/E Fair Value
₹174.18
+147.0%
EPS × 21.8x (sector P/E)
EPS=7.99, Sector P/E=21.8x
EV/EBITDA
₹66.72
-5.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=470M
Book Value (P/B)
₹74.05
+5.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=130.57, ROE=7%, g=3%, r=10%
Reverse DCF
₹70.51
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.1% | Historical: 0%
Margin of Safety
₹119.29
+69.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=159.05, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.