₹113.34
Below FV▲ +31.4% against the close used
Model range ₹41.20 – ₹340.47
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹41.20Fair value₹113.34Bull₹340.47
FairClose
52-week traded range
52W low ₹39.3852W high ₹90.08
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Manali Petrochemicals Lt closed at ₹86.27, 23.9% below the consensus fair value of ₹113.34 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 12.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹57.43
-33.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹108.35
+25.6%
√(22.5 × EPS × BVPS)
EPS=7.56, BVPS=69.02
Graham Formula
₹340.47
+294.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹110.75
+28.4%
EPS × 14.65x (sector P/E)
EPS=7.56, Sector P/E=14.65x
Peter Lynch (PEG)
₹189.00
+119.1%
EPS × Growth% (PEG = 1 is fair)
EPS=7.56, g=25%
EV/EBITDA
₹115.20
+33.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.16B
Book Value (P/B)
₹41.20
-52.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=69.02, ROE=6%, g=6%, r=10%
Reverse DCF
₹86.27
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 25%
Margin of Safety
₹115.69
+34.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=154.25, 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.