EN DE

Vishal Mega Mart Limited (VMM) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹534B

VM Vishal Mega Mart Limited VMM · NSE
Price₹105.20
Fair Value₹30.46
Upside-71.1%
Quality67/100
Watch Vishal Mega Mart Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.5% net margin
Low debt · generates free cash flow
Ranks above peers (8/13)
Moderate moat 47/100
Evidence: High Range ₹22.84 – ₹38.07 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated today

Fair value updated Aug 13, 2026, revised from ₹37.39 to ₹30.46 (−18.5%) since Jul 16, 2026. Share price −7.7% over the past month.

A solid business, but screening 71% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹38.07). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (20 months)

₹153.18 ₹99.44 Fair Value ₹30.46 Dec 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

20‑month range ₹99.44 – ₹153.18 · fair‑value band ₹22.84 – ₹38.07 · the ₹105.20 price screens above the ₹30.46 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Vishal Mega Mart Limited (VMM) currently trades at ₹105.20, while our model-based Fair Value estimate is ₹30.46, implying the stock looks roughly 71.1% overvalued today. The Quality Score stands at 67/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Vishal Mega Mart Limited generated revenue of ₹129B at a net margin of 6.5%. Revenue grew 22.2% year over year. It earns a return on equity of 12.2%. Net debt stands at ₹14.6B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹22.84 (bear case) to ₹38.07 (bull case); at ₹105.20, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 33% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 25% fair-value upside, at -71%, VMM screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹46.08 ₹91.25 ₹183.03 80
Rev-Margin DCF ₹32.05 ₹60.46 ₹103.42 74
ROIC Compounder ₹25.12 ₹37.39 ₹47.05 72
All 24 models by family
DCF Models
FCF DCF ₹48.38 ₹80.82 ₹179.79 38
Owner Earnings ₹43.32 ₹99.99 ₹224.27 31
5Y Revenue Exit ₹32.05 ₹55.73 ₹102.11 39
5Y EBITDA Exit ₹35.68 ₹63.50 ₹114.70 41
5Y P/E Exit ₹30.33 ₹57.80 ₹92.81 38
10Y Revenue Exit ₹35.62 ₹68.87 ₹103.41 36
10Y EBITDA Exit ₹39.29 ₹76.09 ₹142.83 37
10Y P/E Exit ₹35.41 ₹65.47 ₹116.16 35
Earnings-Based
Graham-Dodd ₹12.18 ₹84.96 ₹119.23 54
Lynch FV ₹26.39 ₹37.69 ₹49.00 50
PEG = 1.0 ₹26.39 ₹37.69 ₹49.00 46
EPV ₹20.87 ₹24.35 ₹27.44 59
Multiples
P/E Multiple ₹22.84 ₹30.46 ₹38.07 63
P/S Multiple ₹22.84 ₹30.46 ₹38.07 58
P/B Multiple ₹22.84 ₹30.46 ₹38.07 55
EV/EBIT ₹28.26 ₹37.30 ₹46.34 53
EV/EBITDA ₹31.29 ₹41.34 ₹51.40 54
EV/Revenue ₹24.64 ₹34.72 ₹44.79 43
Asset-Based
NCAV (Graham) ₹7.91 ₹10.60 ₹15.83 50
Growth DCF
Growth DCF ₹46.08 ₹91.25 ₹183.03 80
Rev-Margin DCF ₹32.05 ₹60.46 ₹103.42 74
Economic Profit
Residual Income ₹14.63 ₹17.28 ₹36.45 61
ROIC Compounder ₹25.12 ₹37.39 ₹47.05 72
Growth Earnings
Growth-Adj P/E ₹32.70 ₹46.71 ₹60.72 68

Widest divergence: DCF Models (₹65.47) versus Asset-Based (₹10.60). Highest evidence: Growth DCF (80).

Notify me when VMM reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹129B
Revenue growth (YoY) +22.2%
Net margin 6.5%
Return on equity 12.2%
Free cash flow ₹13.0B FY2026
P/E ratio 58.8
More key figures
Operating margin 7.9%
EPS (TTM) ₹1.79
EPS growth (YoY) +44.0%
Net debt ₹14.6B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 67 · Market factors (momentum, volatility) 31

Profitability 56
Margins and returns on capital today
Quality Growth 74
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 74
Balance sheet, leverage, solvency risk
Investment 59
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 73
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Vishal Mega Mart Limited engages in the wholesale, trading, and retail of apparel, fast moving consumer goods, and general merchandise in India.

Full company description

Vishal Mega Mart Limited engages in the wholesale, trading, and retail of apparel, fast moving consumer goods, and general merchandise in India. Its apparel product portfolio includes a range of t-shirts, shirts, denims, athletic and leisure wear, night wear, innerwear, western wear, formal wear, and ethnic wear for men, women, children, and infants; and general merchandize products comprises home appliances, crockeries and utensils, home products and furnishings, toys, stationery products, travel products and footwear, and other products. The company's fast-moving consumer goods include food products, such as biscuits, savoury snacks, noodles, and tea and coffee products; staples, such as mustard oil, soya oil, clarified butter, and spices; and non-food products comprising baby diapers, hair oil, sanitary pads, handwash, and other products. It sells its products through its stores, mobile application, and website under third party and its brand names. The company was incorporated in 2018 and is based in Gurugram, India. Vishal Mega Mart Limited is a subsidiary of Samayat Services LLP.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Vishal Mega Mart Limited reported revenue of ₹129B in FY2026 versus ₹55.7B in FY2022, a compound +23.4%/yr. Reported net income was ₹8.4B in FY2026, compounding +42.6%/yr from FY2022.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹129B
Latest YoY
+20.6%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+19.5%
Revenue +23.4%/yr
FY22 ₹55.7B
FY23 ₹75.6B
FY24 ₹88.9B
FY25 ₹107B
FY26 ₹129B
Net income +42.6%/yr
FY22 ₹2.0B
FY23 ₹3.2B
FY24 ₹4.6B
FY25 ₹73.9M
FY26 ₹8.4B

VMM screens 71% overvalued. Compare with Falabella S.A →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Vishal Mega Mart Limited Fair Value". https://www.fairvalue-calculator.com/stock/VMM

Peer Group

Department Stores · 127 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 67 · Top 25%
Fair Value upside −72% · Bottom 25%
Return on equity (TTM) 12% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 7% · Top 25%
Operating margin (TTM) 8% · Above median
Revenue growth 22% · Top 25%

Valuation Multiples vs Department Stores median · lower = cheaper

P/E (TTM) 58.8× · Pricier than 75% of peers
P/B 7.20× · Pricier than 75% of peers
P/S (TTM) 4.14× · Pricier than 75% of peers
P/FCF 0.4× · Cheaper than median
EV/EBITDA 28.1× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 28
FUTURE 100 · sector 2
PAST 49 · sector 15
HEALTH 100 · sector 96
DIVIDEND 0 · sector 38

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Department Stores stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Falabella S.A FALABELLA 6,380 CLP 8,005 CLP +25%
El Puerto de Liverpool, S.A. LIVEPOLC1 99.62 MXN 220.59 MXN +121%
99 Speed Mart Retail Holdings 5326 3.65 MYR 1.59 MYR -56%
Cencosud S.A CENCOSUD 1,949 CLP 2,425 CLP +24%
SHINSEGAE Inc 004170 399,000 KRW 177,841 KRW -55%
Organización Soriana, S. A. B. de C. V., SORIANAB 30.04 MXN 54.64 MXN +82%
Lotte Shopping Co 023530 97,300 KRW 76,636 KRW -21%
Lojas Renner S.A LREN3 R$11.74 R$33.36 +184%
La Comer, S.A. LACOMERUBC 34.37 MXN 44.99 MXN +31%
PT Daya Intiguna Yasa Tbk MDIY 940.00 IDR 968.76 IDR +3%

Compare Vishal Mega Mart Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Vishal Mega Mart Limited (VMM) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹30.46 versus a price of ₹105.20, about −71% (overvalued).
What is the fair value of VMM?
Our model-based fair value for Vishal Mega Mart Limited is ₹30.46 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹105.20.
What is the quality score of VMM?
Vishal Mega Mart Limited has a Quality Score of 67/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Vishal Mega Mart Limited (VMM)?
Vishal Mega Mart Limited reported trailing-twelve-month revenue of about ₹129B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of VMM?
The net profit margin of Vishal Mega Mart Limited is about 6.5%, meaning it keeps roughly 6.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Vishal Mega Mart Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.