₹45.63
Above FV▼ -49.4% against the close used
Model range ₹34.33 – ₹52.62
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹34.33Fair value₹45.63Bull₹52.62
FairClose
52-week traded range
52W low ₹44.8752W high ₹114.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Vidya Wires Limited closed at ₹90.21, 97.7% above the consensus fair value of ₹45.63 drawn from 7 valuation models.
Financial DNA score 31/100 — Weak. P/E of 30.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹50.79
-43.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹39.09
-56.7%
√(22.5 × EPS × BVPS)
EPS=2.71, BVPS=25.06 · outside Graham range (P/E 30, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
₹47.43
-47.4%
EPS × 17.5x (sector P/E)
EPS=2.71, Sector P/E=17.5x
EV/EBITDA
₹39.17
-56.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=900M
Book Value (P/B)
₹52.62
-41.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=25.06, ROE=17.7%, g=3%, r=10%
Reverse DCF
₹90.21
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14% | Historical: 0%
Margin of Safety
₹34.33
-61.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=45.77, 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.