₹610.71
Above FV▼ -59.7% against the close used
Model range ₹187.32 – ₹934.02
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹187.32Fair value₹610.71Bull₹934.02
FairClose
52-week traded range
52W low ₹1,445.3052W high ₹2,016.70
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Blue Star Limited closed at ₹1,514.00, 147.9% above the consensus fair value of ₹610.71 drawn from 9 valuation models.
Financial DNA score 32/100 — Weak. P/E of 60.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹461.98
-69.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.3%, r=10%, tg=3%, n=10yr
Graham Number
₹306.58
-79.8%
√(22.5 × EPS × BVPS)
EPS=25.66, BVPS=162.8 · outside Graham range (P/E 60.5, P/B 9.3) — asset-light, treat as a rough floor
Graham Formula
₹550.41
-63.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.3%, FD=7%
P/E Fair Value
₹934.02
-38.3%
EPS × 36.4x (sector P/E)
EPS=25.66, Sector P/E=36.4x
Peter Lynch (PEG)
₹187.32
-87.6%
EPS × Growth% (PEG = 1 is fair)
EPS=25.66, g=7.3%
EV/EBITDA
₹679.08
-55.1%
(EBITDA × 13.7x − Net Debt) ÷ Shares
EBITDA=11.12B
Book Value (P/B)
₹455.83
-69.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=162.8, ROE=17.2%, g=6%, r=10%
Reverse DCF
₹1,514.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.8% | Historical: 7.3%
Margin of Safety
₹422.44
-72.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=563.25, 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.