Man Industries (I) Ltd.

MANINDS NSE Industrials Iron & Steel Products
₹866.10
-1.18%
Delayed · cached 15 min

Fair value analysis

MANINDS
Man Industries (I) Ltd.
Industrials›Iron & Steel Products
₹876.45
Close used for this calculation
₹618.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability17/25
Returns6/25
Balance Sheet17/25
Efficiency10/25
Growth12/25
Good
Quality radar
50Prof.17/25Ret.6/25Eff.10/25B.Sht17/25Growth12/25

Consensus fair value

₹618.09
Above FV
▼ -29.5% against the close used
Model range ₹272.21 – ₹1,173.10
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₹272.21Fair value₹618.09Bull₹1,173.10
FairClose
52-week traded range
52W low ₹310.5552W high ₹876.45

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Man Industries (I) Ltd. closed at ₹876.45, 41.8% above the consensus fair value of ₹618.09 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 31.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹468.59
-46.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹415.21
-52.6%
√(22.5 × EPS × BVPS)
EPS=22.73, BVPS=337.1 · outside Graham range (P/E 31.8, P/B 2.6) — asset-light, treat as a rough floor
Graham Formula
₹1,023.66
+16.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹495.51
-43.5%
EPS × 21.8x (sector P/E)
EPS=22.73, Sector P/E=21.8x
Peter Lynch (PEG)
₹568.25
-35.2%
EPS × Growth% (PEG = 1 is fair)
EPS=22.73, g=25%
EV/EBITDA
₹1,173.10
+33.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.18B
Book Value (P/B)
₹272.21
-68.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=337.1, ROE=9.2%, g=6%, r=10%
Reverse DCF
₹876.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16% | Historical: 25%
Margin of Safety
₹450.56
-48.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=600.74, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.