MANOMAY TEX INDIA LTD DCF Valuation

MANOMAY · Textiles · Current price ₹190.43

Full stock page
DocStoX fair value
₹184
low confidence
Intrinsic-value estimate
₹92
13% ROE fading to 15% over ~3 yrs, on ₹95 book
Current price
₹190
Economic moat
None
High uncertainty
5Y profit growth
+45.6%
Model it yourself — DCF Calculator
Opens pre-filled with MANOMAY TEX INDIA LTD's latest numbers.

MANOMAY TEX INDIA LTD intrinsic-value estimate

Our intrinsic-value model estimates MANOMAY TEX INDIA LTD is worth ₹92 per share, based on 13% ROE fading to 15% over ~3 yrs, on ₹95 book. Rather than a raw DCF — which is highly sensitive to fragile cash-flow forecasts — we use a residual-income (excess-return) model: a company is worth its book value plus the present value of the returns it earns ABOVE its cost of equity. A none economic moat sets how long that edge is assumed to last.

Try your own assumptions

Prefer a classic discounted-cash-flow view? Open the DCF calculator below — it pre-fills MANOMAY TEX INDIA LTD's real free cash flow, net debt and share count so you can model your own growth and discount-rate scenario in seconds.

More on MANOMAY TEX INDIA LTD

DocStoX estimates are generated by a deterministic valuation engine from reported financials — for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.