Baazar Style Retail Ltd

STYLEBAAZA NSE Consumer Discretionary Speciality Retail
₹388.10
-0.22%
Delayed · cached 15 min

Fair value analysis

STYLEBAAZA
Baazar Style Retail Ltd
Consumer DiscretionarySpeciality Retail
₹388.95
Close used for this calculation
₹364.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Profitability17/25
Returns8/25
Balance Sheet1/25
Efficiency6/25
Growth12/25
Weak
Quality radar
32Prof.17/25Ret.8/25Eff.6/25B.Sht1/25Growth12/25

Consensus fair value

₹364.82
Near FV
▼ -6.2% against the close used
Model range ₹7.57 – ₹902.33
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₹7.57Fair value₹364.82Bull₹902.33
FairClose
52-week traded range
52W low ₹237.1552W high ₹439.60

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

Valuation summary

Trading close to the consensus fair value

Baazar Style Retail Ltd closed at ₹388.95, 6.6% above the consensus fair value of ₹364.82 drawn from 9 valuation models.

Financial DNA score 32/100 — Weak. P/E of 108.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹124.65
-68.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹69.89
-82.0%
√(22.5 × EPS × BVPS)
EPS=6.28, BVPS=34.57 · outside Graham range (P/E 108, P/B 11.3) — asset-light, treat as a rough floor
Graham Formula
₹282.82
-27.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹395.64
+1.7%
EPS × 63x (sector P/E)
EPS=6.28, Sector P/E=63x
Peter Lynch (PEG)
₹157.00
-59.6%
EPS × Growth% (PEG = 1 is fair)
EPS=6.28, g=25%
EV/EBITDA
₹902.33
+132.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.36B
Book Value (P/B)
₹7.57
-98.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=34.57, ROE=2.2%, g=6%, r=10%
Reverse DCF
₹388.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.5% | Historical: 25%
Margin of Safety
₹163.69
-57.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=218.25, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.