₹270.20
Below FV▲ +15.0% against the close used
Model range ₹55.10 – ₹901.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹55.10Fair value₹270.20Bull₹901.60
FairClose
52-week traded range
52W low ₹164.9452W high ₹258.62
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Manomay Tex India Ltd closed at ₹234.86, 13.1% below the consensus fair value of ₹270.20 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 21.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹55.10
-76.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹154.45
-34.2%
√(22.5 × EPS × BVPS)
EPS=10.88, BVPS=97.45 · outside Graham range (P/E 21, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₹386.94
+64.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=14.9%, FD=7%
P/E Fair Value
₹165.38
-29.6%
EPS × 15.2x (sector P/E)
EPS=10.88, Sector P/E=15.2x
Peter Lynch (PEG)
₹162.11
-31.0%
EPS × Growth% (PEG = 1 is fair)
EPS=10.88, g=14.9%
EV/EBITDA
₹901.60
+283.9%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=1.13B
Book Value (P/B)
₹153.49
-34.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=97.45, ROE=12.3%, g=6%, r=10%
Reverse DCF
₹234.86
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.2% | Historical: 14.9%
Margin of Safety
₹142.85
-39.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=190.47, 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.