As of 2025-07-07, the Intrinsic Value of Manappuram Finance Ltd (MANAPPURAM.NS) is 82.72 INR. This MANAPPURAM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 276.65 INR, the upside of Manappuram Finance Ltd is -70.10%.
The range of the Intrinsic Value is (41.68) - 382.30 INR
Based on its market price of 276.65 INR and our intrinsic valuation, Manappuram Finance Ltd (MANAPPURAM.NS) is overvalued by 70.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (111.41) - 267.10 | (1.09) | -100.4% |
| DCF (Growth 10y) | (41.68) - 382.30 | 82.72 | -70.1% |
| DCF (EBITDA 5y) | (191.19) - (69.25) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (120.63) - 26.35 | (1,234.50) | -123450.0% |
| Fair Value | 71.84 - 71.84 | 71.84 | -74.03% |
| P/E | 218.68 - 340.52 | 277.18 | 0.2% |
| EV/EBITDA | (193.06) - 166.47 | (53.86) | -119.5% |
| EPV | (56.55) - 18.60 | (18.98) | -106.9% |
| DDM - Stable | 71.09 - 159.50 | 115.29 | -58.3% |
| DDM - Multi | 91.19 - 159.94 | 116.25 | -58.0% |
| Market Cap (mil) | 234,164.86 |
| Beta | 0.86 |
| Outstanding shares (mil) | 846.43 |
| Enterprise Value (mil) | 576,250.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.13% |
| Cost of Debt | 5.00% |
| WACC | 8.34% |