Bharat Wire Ropes Ltd.

BHARATWIRE NSE Industrials Iron & Steel Products
₹172.48
-0.42%
Delayed · cached 15 min

Fair value analysis

BHARATWIRE
Bharat Wire Ropes Ltd.
IndustrialsIron & Steel Products
₹173.20
Close used for this calculation
₹268.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability23/25
Returns21/25
Balance Sheet11/25
Efficiency22/25
Growth20/25
Strong
Quality radar
77Prof.23/25Ret.21/25Eff.22/25B.Sht11/25Growth20/25

Consensus fair value

₹268.30
Below FV
▲ +54.9% against the close used
Model range ₹113.73 – ₹411.09
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹113.73Fair value₹268.30Bull₹411.09
FairClose
52-week traded range
52W low ₹153.9652W high ₹252.83

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Bharat Wire Ropes Ltd. closed at ₹173.20, 35.4% below the consensus fair value of ₹268.30 drawn from 8 valuation models.

Financial DNA score 77/100 — Strong. P/E of 12.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹173.92
+0.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹113.73
-34.3%
√(22.5 × EPS × BVPS)
EPS=14.14, BVPS=40.66 · outside Graham range (P/E 12.3, P/B 4.3) — asset-light, treat as a rough floor
P/E Fair Value
₹308.25
+78.0%
EPS × 21.8x (sector P/E)
EPS=14.14, Sector P/E=21.8x
Peter Lynch (PEG)
₹353.50
+104.1%
EPS × Growth% (PEG = 1 is fair)
EPS=14.14, g=25%
EV/EBITDA
₹411.09
+137.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.85B
Book Value (P/B)
₹367.95
+112.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=40.66, ROE=42.2%, g=6%, r=10%
Reverse DCF
₹173.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 25%
Margin of Safety
₹148.98
-14.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=198.63, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.