Bls Intl Servs Ltd

BLS NSE Consumer Discretionary Tour, Travel Related Services
Nifty 500 Smallcap 100 Smallcap 250
₹231.58
-1.72%
Delayed · cached 15 min

Fair value analysis

BLS
Bls Intl Servs Ltd
Consumer DiscretionaryTour, Travel Related Services
₹235.63
Close used for this calculation
₹396.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability25/25
Returns16/25
Balance Sheet19/25
Efficiency18/25
Growth23/25
Strong
Quality radar
78Prof.25/25Ret.16/25Eff.18/25B.Sht19/25Growth23/25

Consensus fair value

₹396.57
Below FV
▲ +68.3% against the close used
Model range ₹137.42 – ₹751.20
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₹137.42Fair value₹396.57Bull₹751.20
FairClose
52-week traded range
52W low ₹221.7552W high ₹369.95

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

Valuation summary

Trading below the consensus fair value

Bls Intl Servs Ltd closed at ₹235.63, 40.6% below the consensus fair value of ₹396.57 drawn from 10 valuation models.

Financial DNA score 78/100 — 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
₹375.73
+59.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹153.16
-35.0%
√(22.5 × EPS × BVPS)
EPS=16.68, BVPS=62.5 · outside Graham range (P/E 13.5, P/B 3.8) — asset-light, treat as a rough floor
Graham Formula
₹751.20
+218.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹471.21
+100.0%
EPS × 28.25x (sector P/E)
EPS=16.68, Sector P/E=28.25x
Peter Lynch (PEG)
₹417.00
+77.0%
EPS × Growth% (PEG = 1 is fair)
EPS=16.68, g=25%
EV/EBITDA
₹395.47
+67.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.13B
Dividend Discount (DDM)
₹137.42
-41.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.54, r=10%, g=8%
Book Value (P/B)
₹417.20
+77.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=62.5, ROE=32.7%, g=6%, r=10%
Reverse DCF
₹235.63
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 25%
Margin of Safety
₹328.37
+39.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=437.83, 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.