EN DE

Bladeranger Ltd (BLRN) Fair Value & Analysis

Technology · Il · Market cap 18.0M ILA · ISIN IL0011705139

BL Bladeranger Ltd BLRN · TA
Price0.3890 ILA
Fair Value0.2329 ILA
Upside-40.1%
Quality39/100
Watch Bladeranger Ltd for free, get notified when fair value or trend changes. Watch for free

Strengths

Wide moat 100/100

Risks

!Trades 67% ABOVE our fair value of 0.2329 ILA
!Expensive Growth (revenue 3y +23.5 %/yr)
!negative free cash flow
!Mixed vs. peers (3/7)
Expensive Growth (revenue 3y +23.5 %/yr)
negative free cash flow
Mixed vs. peers (3/7)
Wide moat 100/100
Evidence: Medium Range 0.1347 ILA – 0.9316 ILA Share as image

Fair value as of: Aug 31, 2026

From 10 valuation models · updated today

Fair value updated Aug 31, 2026, revised from 12.41 ILA to 0.2329 ILA (−98.1%) since Aug 28, 2026. Share price +6.0% over the past month.

Below-average quality, and trading another 67% above our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track Bladeranger Ltd and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card. Track it free

What matters now

  • Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (0.1347 ILA to 0.9316 ILA). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

26.17 ILA 0.0028 ILA Fair Value 0.2329 ILA May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 31, 2026.

How to read this chart

60‑month range 0.0028 ILA – 26.17 ILA · fair‑value band 0.1347 ILA – 0.9316 ILA · the 0.3890 ILA price screens above the 0.2329 ILA fair value. Dashed = 300-day average. As of Aug 31, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Bladeranger Ltd (BLRN) currently trades at 0.3890 ILA, while our model-based Fair Value estimate is 0.2329 ILA, implying the stock looks roughly 40.1% overvalued today. The Quality Score stands at 39/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Trailing-twelve-month revenue stands at 130K ILA. Revenue declined 38.6% year over year. It earns a return on equity of 175.8%. Fundamentals as of Aug 31, 2026

Our scenario range runs from 0.1347 ILA (bear case) to 0.9316 ILA (bull case); at 0.3890 ILA, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Technology peers we cover trades at -53% fair-value upside, at -40%, BLRN screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Owner Earnings best evidence 13.55 ILA 26.59 ILA 49.36 ILA 65
P/E Multiple 25.44 ILA 33.92 ILA 42.40 ILA 63
Growth-Adj P/E 42.86 ILA 61.23 ILA 79.60 ILA 63
All 10 models by family
DCF Models
Owner Earnings best evidence 13.55 ILA 26.59 ILA 49.36 ILA 65
Earnings-Based
Graham-Dodd 8.24 ILA 57.45 ILA 80.63 ILA 59
Lynch FV 29.68 ILA 42.40 ILA 55.13 ILA 57
PEG = 1.0 29.68 ILA 42.40 ILA 55.13 ILA 53
Multiples
P/E Multiple 25.44 ILA 33.92 ILA 42.40 ILA 63
P/S Multiple 0.0100 ILA 0.0200 ILA 0.0200 ILA 58
P/B Multiple 5.85 ILA 7.80 ILA 9.74 ILA 55
Asset-Based
NCAV (Graham) 0.6500 ILA 0.8700 ILA 1.30 ILA 51
Economic Profit
Residual Income 5.68 ILA 9.61 ILA 183.60 ILA 53
Growth Earnings
Growth-Adj P/E 42.86 ILA 61.23 ILA 79.60 ILA 63

Widest divergence: Growth Earnings (61.23 ILA) versus Asset-Based (0.8700 ILA). Highest evidence: Owner Earnings (65).

Notify me when BLRN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

EPS (TTM) -1.04 ILA
Net margin 43,472% TTM
Return on equity 176% TTM
Return on assets (EBIT) -461% avg 5y
Operating margin 124,761% TTM
Revenue (TTM) 130K ILA TTM
More key figures
Growth
Revenue growth (YoY) -38.6% 3y avg +23.5%
Balance sheet & cash flow
Free cash flow −7.1M ILA FY2025
Net cash 865K ILA FY2025

Figures from reported company fundamentals · as of Aug 31, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 39/100

Of which business quality 35 · Market factors (momentum, volatility) 35

Profitability 60
Margins and returns on capital today
Quality Growth 69
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 31
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

BladeRanger Ltd develops and sells autonomous drone technologies for cleaning and maintaining solar installations. The company was incorporated in 2015 and is based in Ramat Gan, Israel.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bladeranger Ltd reported revenue of 130K ILA in FY2025 versus 69.0K ILA in FY2022, a compound +23.5%/yr. Reported net income was 56.5M ILA in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
130K ILS
Latest YoY
+56.6%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+23.5%
Value creation/yr We only publish this rate when it is defensible. Reason: no profitable base year
not computed
Revenue +23.5%/yr
FY22 69.0K ILA
FY23 815K ILA
FY24 83.0K ILA
FY25 130K ILA
Net income
FY21 −7.6M ILA
FY22 −10.9M ILA
FY23 −10.6M ILA
FY24 −14.1M ILA
FY25 56.5M ILA

BLRN screens 67% overvalued. Compare with Dell Technologies Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Bladeranger Ltd Fair Value". https://www.fairvalue-calculator.com/stock/BLRN

Peer Group

Computer Hardware · 230 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 39 · Bottom 25%
Fair Value upside −41% · Below median
Return on equity (TTM) 176% · Top 25%
Return on assets 127% · Top 25%
Revenue growth -39% · Bottom 25%

Valuation Multiples vs Computer Hardware median · lower = cheaper

P/B 0.10× · Cheaper than 75% of peers
P/S (TTM) 46.20× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE0 · sector 59
PAST100 · sector 23
HEALTH0 · sector 97
DIVIDEND0 · sector 37

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Computer Hardware stocks, each showing price versus our Fair Value estimate (as of Aug 31, 2026).

Stock Price Fair Value vs Fair Value
Dell Technologies Inc DELL $463.82 $187.75 -60%
Arista Networks, Inc ANET $201.09 $57.72 -71%
Western Digital Corporation WDC $468.88 $47.49 -90%
Hygon Information Technology Co 688041 ¥246.21 ¥30.66 -88%
Hangzhou Hikvision Digital Technology Co 002415 ¥36.47 ¥40.44 +11%
Shenzhen Longsys Electronics Co 301308 ¥376.88 ¥91.67 -76%
Lenovo Group 0992 HK$30.12 HK$33.70 +12%
Dawning Information Industry Co 603019 ¥83.19 ¥39.38 -53%
HP Inc HPQ $30.52 $48.62 +59%
Inspur Electronic Information Industry Co 000977 ¥73.79 ¥44.02 -40%

Compare Bladeranger Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Bladeranger Ltd (BLRN) overvalued or undervalued?
As of Aug 31, 2026, our model estimates a fair value of 0.2329 ILA versus a price of 0.3890 ILA, about −40% (overvalued).
What is the fair value of BLRN?
Our model-based fair value for Bladeranger Ltd is 0.2329 ILA (as of Aug 31, 2026), built from audited fundamentals. The current price: 0.3890 ILA.
What is the quality score of BLRN?
Bladeranger Ltd has a Quality Score of 39/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Bladeranger Ltd (BLRN)?
Bladeranger Ltd reported trailing-twelve-month revenue of about 130K ILS (latest available figure, as of Aug 31, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

Free · no account needed

Watch Bladeranger Ltd in the live analysis

One click puts Bladeranger Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.