Oneclick Logistics Ind L

OLIL NSE Services Logistics Solution Provider
₹89.45
-4.99%
Delayed · cached 15 min

Fair value analysis

OLIL
Oneclick Logistics Ind L
ServicesLogistics Solution Provider
₹427.55
Close used for this calculation
₹96.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
19/100
Profitability4/25
Returns2/25
Balance Sheet11/25
Efficiency2/25
Growth0/25
Weak
Quality radar
19Prof.4/25Ret.2/25Eff.2/25B.Sht11/25Growth0/25

Consensus fair value

₹96.33
Above FV
▼ -77.5% against the close used
Model range ₹45.90 – ₹110.38
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₹45.90Fair value₹96.33Bull₹110.38
FairClose
52-week traded range
52W low ₹253.9552W high ₹478.00

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

Valuation summary

Trading above the consensus fair value

Oneclick Logistics Ind L closed at ₹427.55, 343.8% above the consensus fair value of ₹96.33 drawn from 7 valuation models.

Financial DNA score 19/100 — Weak. P/E of 105.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹79.28
-81.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹110.38
-74.2%
√(22.5 × EPS × BVPS)
EPS=4.23, BVPS=128.01 · outside Graham range (P/E 105, P/B 3.3) — asset-light, treat as a rough floor
P/E Fair Value
₹99.83
-76.7%
EPS × 23.6x (sector P/E)
EPS=4.23, Sector P/E=23.6x
EV/EBITDA
₹85.80
-79.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=70M
Book Value (P/B)
₹45.90
-89.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=128.01, ROE=5.5%, g=3%, r=10%
Reverse DCF
₹427.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 29.3% | Historical: 0%
Margin of Safety
₹72.37
-83.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=96.5, 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.