Black Box Limited

BBOX NSE Information Technology IT Enabled Services
Microcap 250
₹800.80
+7.51%
Delayed · cached 15 min

Fair value analysis

BBOX
Black Box Limited
Information TechnologyIT Enabled Services
₹744.85
Close used for this calculation
₹298.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability17/25
Returns11/25
Balance Sheet14/25
Efficiency8/25
Growth12/25
Good
Quality radar
50Prof.17/25Ret.11/25Eff.8/25B.Sht14/25Growth12/25

Consensus fair value

₹298.90
Above FV
▼ -59.9% against the close used
Model range ₹12.47 – ₹574.06
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₹12.47Fair value₹298.90Bull₹574.06
FairClose
52-week traded range
52W low ₹447.1552W high ₹1,078.20

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

Valuation summary

Trading above the consensus fair value

Black Box Limited closed at ₹744.85, 149.2% above the consensus fair value of ₹298.90 drawn from 8 valuation models.

Financial DNA score 50/100 — Good. P/E of 49.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹12.47
-98.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹156.24
-79.0%
√(22.5 × EPS × BVPS)
EPS=12.25, BVPS=88.57 · outside Graham range (P/E 49.8, P/B 8.4) — asset-light, treat as a rough floor
P/E Fair Value
₹298.90
-59.9%
EPS × 24.4x (sector P/E)
EPS=12.25, Sector P/E=24.4x
Peter Lynch (PEG)
₹306.25
-58.9%
EPS × Growth% (PEG = 1 is fair)
EPS=12.25, g=25%
EV/EBITDA
₹574.06
-22.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.73B
Book Value (P/B)
₹436.19
-41.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=88.57, ROE=25.7%, g=6%, r=10%
Reverse DCF
₹744.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.2% | Historical: 25%
Margin of Safety
₹116.90
-84.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=155.87, 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.