As of 2025-05-15, the Intrinsic Value of Man Infraconstruction Ltd (MANINFRA.NS) is 84.98 INR. This MANINFRA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.87 INR, the upside of Man Infraconstruction Ltd is -48.80%.
The range of the Intrinsic Value is 70.65 - 108.61 INR
Based on its market price of 165.87 INR and our intrinsic valuation, Man Infraconstruction Ltd (MANINFRA.NS) is overvalued by 48.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.65 - 108.61 | 84.98 | -48.8% |
| DCF (Growth 10y) | 119.25 - 190.20 | 146.16 | -11.9% |
| DCF (EBITDA 5y) | 104.44 - 207.76 | 149.33 | -10.0% |
| DCF (EBITDA 10y) | 145.34 - 289.27 | 204.61 | 23.4% |
| Fair Value | 180.57 - 180.57 | 180.57 | 8.86% |
| P/E | 94.93 - 162.66 | 129.10 | -22.2% |
| EV/EBITDA | 70.82 - 202.97 | 116.80 | -29.6% |
| EPV | 50.99 - 64.55 | 57.77 | -65.2% |
| DDM - Stable | 34.33 - 72.62 | 53.47 | -67.8% |
| DDM - Multi | 81.81 - 134.99 | 101.93 | -38.5% |
| Market Cap (mil) | 62,249.35 |
| Beta | 1.75 |
| Outstanding shares (mil) | 375.29 |
| Enterprise Value (mil) | 60,377.89 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.84% |
| Cost of Debt | 10.30% |
| WACC | 14.67% |