Blue Pebble Limited

BLUEPEBBLE NSE Consumer Discretionary Other Consumer Services
₹264.05
-3.35%
Delayed · cached 15 min

Fair value analysis

BLUEPEBBLE
Blue Pebble Limited
Consumer DiscretionaryOther Consumer Services
₹79.00
Close used for this calculation
₹27.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
20/100
Profitability4/25
Returns1/25
Balance Sheet13/25
Efficiency2/25
Growth0/25
Weak
Quality radar
20Prof.4/25Ret.1/25Eff.2/25B.Sht13/25Growth0/25

Consensus fair value

₹27.60
Above FV
▼ -65.1% against the close used
Model range ₹12.05 – ₹46.91
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₹12.05Fair value₹27.60Bull₹46.91
FairClose
52-week traded range
52W low ₹62.9552W high ₹186.50

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

Valuation summary

Trading above the consensus fair value

Blue Pebble Limited closed at ₹79.00, 186.2% above the consensus fair value of ₹27.60 drawn from 7 valuation models.

Financial DNA score 20/100 — Weak. P/E of 65.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹22.49
-71.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹42.88
-45.7%
√(22.5 × EPS × BVPS)
EPS=1.2, BVPS=68.1 · outside Graham range (P/E 65.8, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
₹17.28
-78.1%
EPS × 14.4x (sector P/E)
EPS=1.2, Sector P/E=14.4x
EV/EBITDA
₹46.91
-40.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=20M
Book Value (P/B)
₹12.05
-84.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=68.1, ROE=1.8%, g=3%, r=10%
Reverse DCF
₹79.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.3% | Historical: 0%
Margin of Safety
₹20.66
-73.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=27.55, 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.