₹168.42
Above FV▼ -55.0% against the close used
Model range ₹105.52 – ₹269.68
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹105.52Fair value₹168.42Bull₹269.68
FairClose
52-week traded range
52W low ₹104.3052W high ₹376.55
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Birla Cable Limited closed at ₹374.65, 122.4% above the consensus fair value of ₹168.42 drawn from 7 valuation models.
Financial DNA score 23/100 — Weak. P/E of 25.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹105.52
-71.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹176.12
-53.0%
√(22.5 × EPS × BVPS)
EPS=5.63, BVPS=244.87 · outside Graham range (P/E 25.5, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
₹269.68
-28.0%
EPS × 47.9x (sector P/E)
EPS=5.63, Sector P/E=47.9x
EV/EBITDA
₹158.20
-57.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=630M
Book Value (P/B)
₹114.04
-69.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=244.87, ROE=6.3%, g=3%, r=10%
Reverse DCF
₹374.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.4% | Historical: 0%
Margin of Safety
₹137.83
-63.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=183.77, 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.