BLS International Services Intrinsic Value
BLS • Leisure Services
Current Stock Price
₹297.89
Primary Intrinsic Value
₹204.48
Market Cap
₹1221 Cr
+65.3%
Upside
Median Value
₹492.44
Value Range
₹109 - ₹745
Assessment
Trading Below Calculated Value
Safety Margin
39.5%
BLS Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹204.48 | ₹163.58 - ₹245.38 | -31.4% | EPS: ₹17.04, Sector P/E: 12x |
| Book Value Method | asset | ₹492.44 | ₹443.20 - ₹541.68 | +65.3% | Book Value/Share: ₹492.44, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹589.27 | ₹530.34 - ₹648.20 | +97.8% | Revenue/Share: ₹736.59, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹595.78 | ₹536.20 - ₹655.36 | +100.0% | EBITDA: ₹928.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹744.72 | ₹595.78 - ₹893.66 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹109.06 | ₹98.15 - ₹119.97 | -63.4% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹140.41 | ₹126.37 - ₹154.45 | -52.9% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹595.78 | ₹536.20 - ₹655.36 | +100.0% | ROE: 36.8%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹434.51 | ₹391.06 - ₹477.96 | +45.9% | EPS: ₹17.04, BVPS: ₹492.44 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
BLS Intrinsic Value Analysis
What is the intrinsic value of BLS?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of BLS International Services (BLS) is ₹492.44 (median value). With the current market price of ₹297.89, this represents a +65.3% variance from our estimated fair value.
The valuation range spans from ₹109.06 to ₹744.72, indicating ₹109.06 - ₹744.72.
Is BLS undervalued or overvalued?
Based on our multi-method analysis, BLS International Services (BLS) appears to be trading below calculated value by approximately 65.3%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.83 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 36.8% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 29.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.08x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for BLS International Services
Additional stock information and data for BLS
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹829 Cr | ₹270 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹350 Cr | ₹220 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹261 Cr | ₹142 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹185 Cr | ₹99 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹45 Cr | ₹34 Cr | Positive Free Cash Flow | 8/10 |