Bf Utilities Limited

BFUTILITIE NSE Services Road AssetsToll, Annuity, Hybrid-Annuity
₹548.90
+0.82%
Delayed · cached 15 min

Fair value analysis

BFUTILITIE
Bf Utilities Limited
ServicesRoad AssetsToll, Annuity, Hybrid-Annuity
₹544.45
Close used for this calculation
₹931.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability25/25
Returns23/25
Balance Sheet9/25
Efficiency19/25
Growth20/25
Strong
Quality radar
76Prof.25/25Ret.23/25Eff.19/25B.Sht9/25Growth20/25

Consensus fair value

₹931.82
Below FV
▲ +71.1% against the close used
Model range ₹220.29 – ₹3,021.21
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₹220.29Fair value₹931.82Bull₹3,021.21
FairClose
52-week traded range
52W low ₹371.7052W high ₹857.65

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

Valuation summary

Trading below the consensus fair value

Bf Utilities Limited closed at ₹544.45, 41.6% below the consensus fair value of ₹931.82 drawn from 7 valuation models.

Financial DNA score 76/100 — Strong. P/E of 13.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹2,650.72
+386.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹220.29
-59.5%
√(22.5 × EPS × BVPS)
EPS=38.86, BVPS=55.5 · outside Graham range (P/E 13.5, P/B 9.8) — asset-light, treat as a rough floor
P/E Fair Value
₹697.54
+28.1%
EPS × 17.95x (sector P/E)
EPS=38.86, Sector P/E=17.95x
Peter Lynch (PEG)
₹971.50
+78.4%
EPS × Growth% (PEG = 1 is fair)
EPS=38.86, g=25%
EV/EBITDA
₹3,021.21
+454.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.89B
Reverse DCF
₹544.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 25%
Margin of Safety
₹892.14
+63.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1189.52, 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.