As of 2025-07-01, the Intrinsic Value of Manaksia Aluminium Co Ltd (MANAKALUCO.NS) is 30.87 INR. This MANAKALUCO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.49 INR, the upside of Manaksia Aluminium Co Ltd is 16.50%.
The range of the Intrinsic Value is 22.74 - 42.23 INR
Based on its market price of 26.49 INR and our intrinsic valuation, Manaksia Aluminium Co Ltd (MANAKALUCO.NS) is undervalued by 16.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.74 - 42.23 | 30.87 | 16.5% |
| DCF (Growth 10y) | 30.55 - 49.39 | 38.53 | 45.5% |
| DCF (EBITDA 5y) | 55.66 - 101.49 | 78.40 | 196.0% |
| DCF (EBITDA 10y) | 51.40 - 90.94 | 70.13 | 164.7% |
| Fair Value | 23.07 - 23.07 | 23.07 | -12.93% |
| P/E | 16.66 - 28.49 | 22.46 | -15.2% |
| EV/EBITDA | 23.30 - 54.40 | 36.51 | 37.8% |
| EPV | 3.62 - 10.39 | 7.00 | -73.6% |
| DDM - Stable | 3.03 - 5.66 | 4.35 | -83.6% |
| DDM - Multi | 13.70 - 20.84 | 16.60 | -37.3% |
| Market Cap (mil) | 1,735.89 |
| Beta | 1.51 |
| Outstanding shares (mil) | 65.53 |
| Enterprise Value (mil) | 4,056.62 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.98% |
| Cost of Debt | 14.75% |
| WACC | 15.14% |