₹23.00
Above FV▼ -69.0% against the close used
Model range ₹8.96 – ₹25.83
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹8.96Fair value₹23.00Bull₹25.83
FairClose
52-week traded range
52W low ₹69.3952W high ₹179.74
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Wonder Electricals Ltd closed at ₹74.20, 222.6% above the consensus fair value of ₹23.00 drawn from 7 valuation models.
Financial DNA score 20/100 — Weak. P/E of 80.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹25.83
-65.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹12.70
-82.9%
√(22.5 × EPS × BVPS)
EPS=0.68, BVPS=10.54 · outside Graham range (P/E 80.9, P/B 7) — asset-light, treat as a rough floor
P/E Fair Value
₹24.75
-66.6%
EPS × 36.4x (sector P/E)
EPS=0.68, Sector P/E=36.4x
EV/EBITDA
₹18.91
-74.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=360M
Book Value (P/B)
₹8.96
-87.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10.54, ROE=9%, g=3%, r=10%
Reverse DCF
₹74.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 30.4% | Historical: 0%
Margin of Safety
₹15.82
-78.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21.09, 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.