Vedant Fashions Ltd
NSE:MANYAVAR
Intrinsic Value
The intrinsic value of one MANYAVAR stock under the Base Case scenario is 338.01 INR. Compared to the current market price of 805.15 INR, Vedant Fashions Ltd is Overvalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vedant Fashions Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Vedant Fashions Ltd
Balance Sheet Decomposition
Vedant Fashions Ltd
Current Assets | 15.6B |
Cash & Short-Term Investments | 7.2B |
Receivables | 6.1B |
Other Current Assets | 2.3B |
Non-Current Assets | 9B |
Long-Term Investments | 1.8B |
PP&E | 5.1B |
Intangibles | 1.7B |
Other Non-Current Assets | 425.1m |
Free Cash Flow Analysis
Vedant Fashions Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Vedant Fashions Ltd
Revenue
|
13.8B
INR
|
Cost of Revenue
|
-3.7B
INR
|
Gross Profit
|
10.1B
INR
|
Operating Expenses
|
-5.1B
INR
|
Operating Income
|
5B
INR
|
Other Expenses
|
-971.4m
INR
|
Net Income
|
4B
INR
|
MANYAVAR Profitability Score
Profitability Due Diligence
Vedant Fashions Ltd's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
Score
Vedant Fashions Ltd's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
MANYAVAR Solvency Score
Solvency Due Diligence
Vedant Fashions Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Score
Vedant Fashions Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MANYAVAR Price Targets Summary
Vedant Fashions Ltd
According to Wall Street analysts, the average 1-year price target for MANYAVAR is 1 174.81 INR with a low forecast of 916.07 INR and a high forecast of 1 680 INR.
Dividends
Current shareholder yield for MANYAVAR is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one MANYAVAR stock under the Base Case scenario is 338.01 INR.
Compared to the current market price of 805.15 INR, Vedant Fashions Ltd is Overvalued by 58%.