Bhartiya International

BIL NSE Consumer Discretionary Leather And Leather Products
₹1,073.00
-0.80%
Delayed · cached 15 min

Fair value analysis

BIL
Bhartiya International
Consumer DiscretionaryLeather And Leather Products
₹1,081.70
Close used for this calculation
₹420.67Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
17/100
Profitability4/25
Returns3/25
Balance Sheet8/25
Efficiency2/25
Growth0/25
Weak
Quality radar
17Prof.4/25Ret.3/25Eff.2/25B.Sht8/25Growth0/25

Consensus fair value

₹420.67
Above FV
▼ -61.1% against the close used
Model range ₹187.80 – ₹682.55
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₹187.80Fair value₹420.67Bull₹682.55
FairClose
52-week traded range
52W low ₹613.1552W high ₹1,108.20

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

Valuation summary

Trading above the consensus fair value

Bhartiya International closed at ₹1,081.70, 157.1% above the consensus fair value of ₹420.67 drawn from 7 valuation models.

Financial DNA score 17/100 — Weak. P/E of 56.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹187.80
-82.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹396.65
-63.3%
√(22.5 × EPS × BVPS)
EPS=10.02, BVPS=697.87 · outside Graham range (P/E 56.2, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
₹240.48
-77.8%
EPS × 24x (sector P/E)
EPS=10.02, Sector P/E=24x
EV/EBITDA
₹682.55
-36.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.45B
Book Value (P/B)
₹200.29
-81.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=697.87, ROE=2.9%, g=3%, r=10%
Reverse DCF
₹1,081.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 30.2% | Historical: 0%
Margin of Safety
₹206.23
-80.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=274.98, 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.