Black Box

Supply Constraints And Project Risks Will Challenge Long Term Digital Infrastructure Expectations

AnalystLowTarget

Not Invested

Community Contributor

Published

01 Jun 26

Views

01 Jun

₹982.65

AnalystLowTarget's Fair Value

₹625.00

57.2% overvalued

101.4%

-2.3%

101.4%

-2.3%

Author's Valuation

₹62557.2% overvalued

AnalystLowTarget Fair Value

Valuator

Company Info

Notes

AnalystLowTarget Fair Value

₹625

57.2% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

20.81%

Historical revenue growth rate

4.30%

IT revenue growth rate

0.80%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

15.38%

Calculation

₹7.10b

Earnings '29

27.16x

PE Ratio '29

₹192.82b

Market Cap '29

₹192.82b

Market Cap '29

202.76m

No. shares '29

₹950.95

Share Price '29

₹950.95 Share Price '29

Discounted to 2026 @ 15.02% p.a.

₹625.00

Fair Value '26