Dcg Cables & Wires Ltd

DCG NSE Industrials Cables - Electricals
₹139.65
+0.76%
Delayed · cached 15 min

Fair value analysis

DCG
Dcg Cables & Wires Ltd
IndustrialsCables - Electricals
₹92.30
Close used for this calculation
₹139.87Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability19/25
Returns17/25
Balance Sheet6/25
Efficiency15/25
Growth20/25
Good
Quality radar
57Prof.19/25Ret.17/25Eff.15/25B.Sht6/25Growth20/25

Consensus fair value

₹139.87
Below FV
▲ +51.5% against the close used
Model range ₹55.18 – ₹282.60
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₹55.18Fair value₹139.87Bull₹282.60
FairClose
52-week traded range
52W low ₹48.2552W high ₹92.30

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

Valuation summary

Trading below the consensus fair value

Dcg Cables & Wires Ltd closed at ₹92.30, 34.0% below the consensus fair value of ₹139.87 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 18.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹94.68
+2.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹73.37
-20.5%
√(22.5 × EPS × BVPS)
EPS=4.77, BVPS=50.16 · outside Graham range (P/E 18.7, P/B 1.8) — asset-light, treat as a rough floor
Graham Formula
₹214.82
+132.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹129.74
+40.6%
EPS × 27.2x (sector P/E)
EPS=4.77, Sector P/E=27.2x
Peter Lynch (PEG)
₹119.25
+29.2%
EPS × Growth% (PEG = 1 is fair)
EPS=4.77, g=25%
EV/EBITDA
₹282.60
+206.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=310M
Book Value (P/B)
₹55.18
-40.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=50.16, ROE=10.4%, g=6%, r=10%
Reverse DCF
₹92.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 25%
Margin of Safety
₹96.11
+4.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=128.15, 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.

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