Dynamic Cables Limited

DYCL NSE Industrials Cables - Electricals
₹458.30
+0.80%
Delayed · cached 15 min

Fair value analysis

DYCL
Dynamic Cables Limited
IndustrialsCables - Electricals
₹454.65
Close used for this calculation
₹454.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability19/25
Returns11/25
Balance Sheet21/25
Efficiency10/25
Growth14/25
Good
Quality radar
61Prof.19/25Ret.11/25Eff.10/25B.Sht21/25Growth14/25

Consensus fair value

₹454.91
Near FV
▲ +0.1% against the close used
Model range ₹16.36 – ₹784.97
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₹16.36Fair value₹454.91Bull₹784.97
FairClose
52-week traded range
52W low ₹240.9052W high ₹544.30

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

Valuation summary

Trading close to the consensus fair value

Dynamic Cables Limited closed at ₹454.65, 0.1% below the consensus fair value of ₹454.91 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 24.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹16.36
-96.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹199.72
-56.1%
√(22.5 × EPS × BVPS)
EPS=17.43, BVPS=101.71 · outside Graham range (P/E 24.2, P/B 4.5) — asset-light, treat as a rough floor
Graham Formula
₹784.97
+72.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹474.10
+4.3%
EPS × 27.2x (sector P/E)
EPS=17.43, Sector P/E=27.2x
Peter Lynch (PEG)
₹435.75
-4.2%
EPS × Growth% (PEG = 1 is fair)
EPS=17.43, g=25%
EV/EBITDA
₹517.69
+13.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.42B
Book Value (P/B)
₹353.45
-22.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=101.71, ROE=19.9%, g=6%, r=10%
Reverse DCF
₹454.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.7% | Historical: 25%
Margin of Safety
₹276.59
-39.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=368.79, 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.