₹277.07
Above FV▼ -52.7% against the close used
Model range ₹55.66 – ₹361.18
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹55.66Fair value₹277.07Bull₹361.18
FairClose
52-week traded range
52W low ₹500.2052W high ₹733.50
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Blackbuck Limited closed at ₹585.90, 111.5% above the consensus fair value of ₹277.07 drawn from 7 valuation models.
Financial DNA score 40/100 — Average. P/E of 66.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹55.66
-90.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹124.43
-78.8%
√(22.5 × EPS × BVPS)
EPS=8.82, BVPS=78.02 · outside Graham range (P/E 66.6, P/B 7.5) — asset-light, treat as a rough floor
P/E Fair Value
₹361.18
-38.4%
EPS × 40.95x (sector P/E)
EPS=8.82, Sector P/E=40.95x
EV/EBITDA
₹109.62
-81.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.2B
Book Value (P/B)
₹102.54
-82.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=78.02, ROE=12.2%, g=3%, r=10%
Reverse DCF
₹585.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.4% | Historical: 0%
Margin of Safety
₹135.32
-76.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=180.42, 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.