Vedant Fashions Limited

MANYAVAR NSE Consumer Discretionary Speciality Retail
Microcap 250
₹582.35
+1.00%
Delayed · cached 15 min

Fair value analysis

MANYAVAR
Vedant Fashions Limited
Consumer DiscretionarySpeciality Retail
₹576.60
Close used for this calculation
₹629.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability23/25
Returns12/25
Balance Sheet17/25
Efficiency7/25
Growth14/25
Good
Quality radar
59Prof.23/25Ret.12/25Eff.7/25B.Sht17/25Growth14/25

Consensus fair value

₹629.25
Near FV
▲ +9.1% against the close used
Model range ₹152.51 – ₹1,074.15
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₹152.51Fair value₹629.25Bull₹1,074.15
FairClose
52-week traded range
52W low ₹337.1052W high ₹750.80

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

Valuation summary

Trading close to the consensus fair value

Vedant Fashions Limited closed at ₹576.60, 8.4% below the consensus fair value of ₹629.25 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 35.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹391.47
-32.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹152.51
-73.5%
√(22.5 × EPS × BVPS)
EPS=17.05, BVPS=60.63 · outside Graham range (P/E 35.1, P/B 9.5) — asset-light, treat as a rough floor
P/E Fair Value
₹1,074.15
+86.3%
EPS × 63x (sector P/E)
EPS=17.05, Sector P/E=63x
Peter Lynch (PEG)
₹284.74
-50.6%
EPS × Growth% (PEG = 1 is fair)
EPS=17.05, g=16.7%
EV/EBITDA
₹562.79
-2.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.93B
Dividend Discount (DDM)
₹414.11
-28.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.67, r=10%, g=8%
Book Value (P/B)
₹313.76
-45.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=60.63, ROE=26.7%, g=6%, r=10%
Reverse DCF
₹576.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.2% | Historical: 16.7%
Margin of Safety
₹404.53
-29.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=539.38, 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.