Blackbuck Limited

BLACKBUCK NSE Services Transport Related Services
Microcap 250
₹628.15
+7.21%
Delayed · cached 15 min

Fair value analysis

BLACKBUCK
Blackbuck Limited
ServicesTransport Related Services
₹585.90
Close used for this calculation
₹277.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability12/25
Returns5/25
Balance Sheet21/25
Efficiency2/25
Growth0/25
Average
Quality radar
40Prof.12/25Ret.5/25Eff.2/25B.Sht21/25Growth0/25

Consensus fair value

₹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.

Price target range & 52-week position

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.

Valuation summary

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.

All valuation models

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.

Educational data only. Not a recommendation to buy, sell or hold any security.