D P Wires Limited

DPWIRES NSE Industrials Iron & Steel Products
₹150.33
-2.05%
Delayed · cached 15 min

Fair value analysis

DPWIRES
D P Wires Limited
IndustrialsIron & Steel Products
₹153.47
Close used for this calculation
₹242.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability11/25
Returns8/25
Balance Sheet21/25
Efficiency16/25
Growth11/25
Good
Quality radar
56Prof.11/25Ret.8/25Eff.16/25B.Sht21/25Growth11/25

Consensus fair value

₹242.04
Below FV
▲ +57.7% against the close used
Model range ₹38.84 – ₹394.12
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.

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