MANUGRAPH.NS Intrinsic
Value
What is the intrinsic value of MANUGRAPH.NS?
As of 2026-04-03, the Intrinsic Value of Manugraph India Ltd (MANUGRAPH.NS) is
8.27 INR. This MANUGRAPH.NS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 11.32 INR, the upside of Manugraph India Ltd is
-26.91%.
Is MANUGRAPH.NS undervalued or overvalued?
Based on its market price of 11.32 INR and our intrinsic valuation, Manugraph India Ltd (MANUGRAPH.NS) is overvalued by 26.91%.
MANUGRAPH.NS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(87.39) - (52.11) |
(64.63) |
-670.9% |
| DCF (Growth 10y) |
(48.78) - (74.37) |
(58.04) |
-612.7% |
| DCF (EBITDA 5y) |
(49.10) - (60.01) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(46.79) - (57.97) |
(1,234.50) |
-123450.0% |
| Fair Value |
8.27 - 8.27 |
8.27 |
-26.91% |
| P/E |
21.31 - 28.10 |
24.12 |
113.1% |
| EV/EBITDA |
14.41 - 19.35 |
16.84 |
48.7% |
| EPV |
(2.00) - (2.54) |
(2.27) |
-120.1% |
| DDM - Stable |
9.94 - 21.07 |
15.51 |
37.0% |
| DDM - Multi |
(40.24) - (66.12) |
(50.01) |
-541.8% |
MANUGRAPH.NS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
344.35 |
| Beta |
0.48 |
| Outstanding shares (mil) |
30.42 |
| Enterprise Value (mil) |
347.96 |
| Market risk premium |
8.31% |
| Cost of Equity |
13.36% |
| Cost of Debt |
11.99% |
| WACC |
13.09% |