₹165.29
Above FV▼ -46.9% against the close used
Model range ₹107.38 – ₹224.10
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹107.38Fair value₹165.29Bull₹224.10
FairClose
52-week traded range
52W low ₹224.9552W high ₹365.80
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Bansal Wire Industries L closed at ₹311.40, 88.4% above the consensus fair value of ₹165.29 drawn from 7 valuation models.
Financial DNA score 34/100 — Weak. P/E of 33.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹124.13
-60.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹138.22
-55.6%
√(22.5 × EPS × BVPS)
EPS=10.28, BVPS=82.6 · outside Graham range (P/E 33.5, P/B 3.8) — asset-light, treat as a rough floor
P/E Fair Value
₹224.10
-28.0%
EPS × 21.8x (sector P/E)
EPS=10.28, Sector P/E=21.8x
EV/EBITDA
₹200.29
-35.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.67B
Book Value (P/B)
₹107.38
-65.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=82.6, ROE=12.1%, g=3%, r=10%
Reverse DCF
₹311.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.7% | Historical: 0%
Margin of Safety
₹121.61
-60.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=162.15, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.