₹134.69
Near FV▲ +10.4% against the close used
Model range ₹37.84 – ₹221.79
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹37.84Fair value₹134.69Bull₹221.79
FairClose
52-week traded range
52W low ₹87.6052W high ₹122.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Ultra Wiring Conn Sys Ltd closed at ₹122.00, 9.4% below the consensus fair value of ₹134.69 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 19.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹37.84
-69.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹83.04
-31.9%
√(22.5 × EPS × BVPS)
EPS=6.38, BVPS=48.03 · outside Graham range (P/E 19.2, P/B 2.5) — asset-light, treat as a rough floor
Graham Formula
₹217.42
+78.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=14.1%, FD=7%
P/E Fair Value
₹207.03
+69.7%
EPS × 32.45x (sector P/E)
EPS=6.38, Sector P/E=32.45x
Peter Lynch (PEG)
₹89.96
-26.3%
EPS × Growth% (PEG = 1 is fair)
EPS=6.38, g=14.1%
EV/EBITDA
₹221.79
+81.8%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=70M
Book Value (P/B)
₹97.26
-20.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=48.03, ROE=14.1%, g=6%, r=10%
Reverse DCF
₹122.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: 14.1%
Margin of Safety
₹102.25
-16.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=136.33, 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.