As of 2025-05-24, the Intrinsic Value of BLS International Services Ltd (BLS.NS) is 239.84 INR. This BLS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 401.90 INR, the upside of BLS International Services Ltd is -40.30%.
The range of the Intrinsic Value is 208.26 - 285.62 INR
Based on its market price of 401.90 INR and our intrinsic valuation, BLS International Services Ltd (BLS.NS) is overvalued by 40.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 208.26 - 285.62 | 239.84 | -40.3% |
| DCF (Growth 10y) | 309.96 - 426.61 | 357.99 | -10.9% |
| DCF (EBITDA 5y) | 367.44 - 488.07 | 405.85 | 1.0% |
| DCF (EBITDA 10y) | 451.39 - 630.44 | 514.75 | 28.1% |
| Fair Value | 275.68 - 275.68 | 275.68 | -31.41% |
| P/E | 200.48 - 390.61 | 266.50 | -33.7% |
| EV/EBITDA | 67.72 - 275.87 | 159.93 | -60.2% |
| EPV | 39.18 - 43.73 | 41.46 | -89.7% |
| DDM - Stable | 47.80 - 89.19 | 68.50 | -83.0% |
| DDM - Multi | 158.99 - 230.13 | 188.05 | -53.2% |
| Market Cap (mil) | 165,409.98 |
| Beta | 1.28 |
| Outstanding shares (mil) | 411.57 |
| Enterprise Value (mil) | 159,078.72 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.64% |
| Cost of Debt | 25.27% |
| WACC | 17.65% |