Man Infra Ltd

MANINFRA NSE Industrials Civil Construction
₹126.50
-1.68%
Delayed · cached 15 min

Fair value analysis

MANINFRA
Man Infra Ltd
IndustrialsCivil Construction
₹128.66
Close used for this calculation
₹91.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability25/25
Returns4/25
Balance Sheet13/25
Efficiency10/25
Growth12/25
Good
Quality radar
52Prof.25/25Ret.4/25Eff.10/25B.Sht13/25Growth12/25

Consensus fair value

₹91.06
Above FV
▼ -29.2% against the close used
Model range ₹48.63 – ₹223.83
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₹48.63Fair value₹91.06Bull₹223.83
FairClose
52-week traded range
52W low ₹78.4452W high ₹158.64

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

Valuation summary

Trading above the consensus fair value

Man Infra Ltd closed at ₹128.66, 41.3% above the consensus fair value of ₹91.06 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 23.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹98.65
-23.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹82.97
-35.5%
√(22.5 × EPS × BVPS)
EPS=4.97, BVPS=61.56 · outside Graham range (P/E 23.6, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹223.83
+74.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹70.57
-45.1%
EPS × 14.2x (sector P/E)
EPS=4.97, Sector P/E=14.2x
Peter Lynch (PEG)
₹124.25
-3.4%
EPS × Growth% (PEG = 1 is fair)
EPS=4.97, g=25%
EV/EBITDA
₹62.16
-51.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.41B
Book Value (P/B)
₹48.63
-62.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=61.56, ROE=9.2%, g=6%, r=10%
Reverse DCF
₹128.66
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.6% | Historical: 25%
Margin of Safety
₹89.25
-30.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=119.01, 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.