₹268.31
Above FV▼ -28.2% against the close used
Model range ₹148.25 – ₹392.65
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹148.25Fair value₹268.31Bull₹392.65
FairClose
52-week traded range
52W low ₹170.4352W high ₹373.60
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Steel Strips Wheels Ltd. closed at ₹373.60, 39.2% above the consensus fair value of ₹268.31 drawn from 7 valuation models.
Financial DNA score 39/100 — Average. P/E of 27.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹171.78
-54.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹187.93
-49.7%
√(22.5 × EPS × BVPS)
EPS=12.1, BVPS=129.72 · outside Graham range (P/E 27.4, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
₹392.65
+5.1%
EPS × 32.45x (sector P/E)
EPS=12.1, Sector P/E=32.45x
EV/EBITDA
₹360.97
-3.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.46B
Book Value (P/B)
₹148.25
-60.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=129.72, ROE=11%, g=3%, r=10%
Reverse DCF
₹373.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13% | Historical: 0%
Margin of Safety
₹188.09
-49.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=250.79, 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.