₹996.76
Above FV▼ -36.0% against the close used
Model range ₹506.17 – ₹1,366.31
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹506.17Fair value₹996.76Bull₹1,366.31
FairClose
52-week traded range
52W low ₹584.5552W high ₹1,745.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Universal Cables Ltd closed at ₹1,556.90, 56.2% above the consensus fair value of ₹996.76 drawn from 9 valuation models.
Financial DNA score 31/100 — Weak. P/E of 25.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹933.10
-40.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹859.34
-44.8%
√(22.5 × EPS × BVPS)
EPS=47.01, BVPS=698.16 · outside Graham range (P/E 25.9, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹1,366.31
-12.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.4%, FD=7%
P/E Fair Value
₹1,278.67
-17.9%
EPS × 27.2x (sector P/E)
EPS=47.01, Sector P/E=27.2x
Peter Lynch (PEG)
₹535.91
-65.6%
EPS × Growth% (PEG = 1 is fair)
EPS=47.01, g=11.4%
EV/EBITDA
₹1,057.57
-32.1%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=2.99B
Book Value (P/B)
₹506.17
-67.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=698.16, ROE=8.9%, g=6%, r=10%
Reverse DCF
₹1,556.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.9% | Historical: 11.4%
Margin of Safety
₹832.02
-46.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1109.36, 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.