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₹38.84Fair value₹242.04Bull₹394.12
FairClose
52-week traded range
52W low ₹126.7452W high ₹279.20
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
D P Wires Limited closed at ₹153.47, 36.6% below the consensus fair value of ₹242.04 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 12.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹394.12
+156.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.4%, r=10%, tg=3%, n=10yr
Graham Number
₹218.53
+42.4%
√(22.5 × EPS × BVPS)
EPS=11.34, BVPS=187.16
Graham Formula
₹224.29
+46.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.4%, FD=7%
P/E Fair Value
₹247.21
+61.1%
EPS × 21.8x (sector P/E)
EPS=11.34, Sector P/E=21.8x
Peter Lynch (PEG)
₹72.58
-52.7%
EPS × Growth% (PEG = 1 is fair)
EPS=11.34, g=6.4%
EV/EBITDA
₹172.57
+12.4%
(EBITDA × 13.2x − Net Debt) ÷ Shares
EBITDA=200M
Book Value (P/B)
₹38.84
-74.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=187.16, ROE=6.8%, g=6%, r=10%
Reverse DCF
₹153.47
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 6.4%
Margin of Safety
₹203.28
+32.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=271.04, 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.