₹96.47
Above FV▼ -21.0% against the close used
Model range ₹27.26 – ₹600.85
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹27.26Fair value₹96.47Bull₹600.85
FairClose
52-week traded range
52W low ₹102.7952W high ₹203.29
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Bsl Ltd closed at ₹122.06, 26.5% above the consensus fair value of ₹96.47 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 34.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹195.38
+60.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹97.31
-20.3%
√(22.5 × EPS × BVPS)
EPS=2.31, BVPS=182.18 · outside Graham range (P/E 34.1, P/B 0.7) — asset-light, treat as a rough floor
Graham Formula
₹68.85
-43.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.8%, FD=7%
P/E Fair Value
₹35.11
-71.2%
EPS × 15.2x (sector P/E)
EPS=2.31, Sector P/E=15.2x
Peter Lynch (PEG)
₹27.26
-77.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2.31, g=11.8%
EV/EBITDA
₹600.85
+392.3%
(EBITDA × 15.9x − Net Debt) ÷ Shares
EBITDA=660M
Book Value (P/B)
₹33.70
-72.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=182.18, ROE=1.9%, g=6%, r=10%
Reverse DCF
₹122.06
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.3% | Historical: 11.8%
Margin of Safety
₹74.37
-39.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=99.16, 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.