₹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.
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.
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.
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.