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.