Veto Switchgear Cable Ltd

VETO NSE Consumer Discretionary Consumer Electronics
₹125.70
-1.14%
Delayed · cached 15 min

Fair value analysis

VETO
Veto Switchgear Cable Ltd
Consumer DiscretionaryConsumer Electronics
₹127.15
Close used for this calculation
₹233.18Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability13/25
Returns15/25
Balance Sheet21/25
Efficiency18/25
Growth11/25
Strong
Quality radar
67Prof.13/25Ret.15/25Eff.18/25B.Sht21/25Growth11/25

Consensus fair value

₹233.18
Below FV
▲ +83.4% against the close used
Model range ₹57.89 – ₹457.62
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₹57.89Fair value₹233.18Bull₹457.62
FairClose
52-week traded range
52W low ₹84.4052W high ₹148.45

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

Valuation summary

Trading below the consensus fair value

Veto Switchgear Cable Ltd closed at ₹127.15, 45.5% below the consensus fair value of ₹233.18 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 8.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹57.89
-54.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.5%, r=10%, tg=3%, n=10yr
Graham Number
₹222.49
+75.0%
√(22.5 × EPS × BVPS)
EPS=13.15, BVPS=167.3
Graham Formula
₹286.95
+125.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.5%, FD=7%
P/E Fair Value
₹457.62
+259.9%
EPS × 34.8x (sector P/E)
EPS=13.15, Sector P/E=34.8x
Peter Lynch (PEG)
₹98.63
-22.4%
EPS × Growth% (PEG = 1 is fair)
EPS=13.15, g=7.5%
EV/EBITDA
₹294.83
+131.9%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=420M
Book Value (P/B)
₹127.15
+0.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=167.3, ROE=9%, g=6%, r=10%
Reverse DCF
₹127.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.8% | Historical: 7.5%
Margin of Safety
₹192.18
+51.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=256.24, 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.