₹48.38
Below FV▲ +69.0% against the close used
Model range ₹13.81 – ₹62.78
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹13.81Fair value₹48.38Bull₹62.78
FairClose
52-week traded range
52W low ₹19.0252W high ₹38.07
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Geekay Wires Limited closed at ₹28.62, 40.8% below the consensus fair value of ₹48.38 drawn from 10 valuation models.
Financial DNA score 59/100 — Good. P/E of 10.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹51.55
+80.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.2%, r=10%, tg=3%, n=10yr
Graham Number
₹32.37
+13.1%
√(22.5 × EPS × BVPS)
EPS=2.88, BVPS=16.17
Graham Formula
₹61.24
+114.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.2%, FD=7%
P/E Fair Value
₹62.78
+119.4%
EPS × 21.8x (sector P/E)
EPS=2.88, Sector P/E=21.8x
Peter Lynch (PEG)
₹20.74
-27.5%
EPS × Growth% (PEG = 1 is fair)
EPS=2.88, g=7.2%
EV/EBITDA
₹51.38
+79.5%
(EBITDA × 13.6x − Net Debt) ÷ Shares
EBITDA=490M
Dividend Discount (DDM)
₹13.81
-51.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.36, r=10%, g=7.2%
Book Value (P/B)
₹52.55
+83.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16.17, ROE=19%, g=6%, r=10%
Reverse DCF
₹28.62
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.4% | Historical: 7.2%
Margin of Safety
₹38.99
+36.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=51.99, 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.