BLB LIMITED — valuation model

BLB LIMITEDBLBLIMITEDFinance

₹242per share · Base Model Note

The horizon and scenarios are yours to change. Every other input is part of the Trader plan; saving, sharing a saved link and the live-formula workbook are part of the Institutional plan.

Scenario

Inputslive

Template

BLB LIMITED is a lender: the loans it makes run through its cash flow, so free cash flow to the firm does not measure it. It is valued on the excess-return template: book equity earning your ROE over the cost of equity.

Explicit years, then flat

Excess returns are projected to FY31; after that they grow flat at the terminal rate.

These inputs are part of the Trader plan; on your plan they stay at the figures shown. See plans

Book equity today

0FY26 filed 1301,000

Return on equity

0FY26 25.640

Dividend payout

0filed dividends ÷ profit100

Book equity earns your ROE; what is not paid out compounds the book.

Value per share, your model₹242implied P/B 9.86× on FY26 book

Against CMP ₹16.61+1359.4%close of 8 Oct 2026

Cost of equity8.73%risk-free + beta × equity risk premium

Book equity, FY26₹25per share · excess returns add ₹218

This figure is the arithmetic of your inputs and nothing else. MarketPing publishes no fair value, target or rating; the model is yours.

Excess-return schedule · ₹ crore · book equity earns your ROE; value is book plus the returns above the cost of equity

₹ crore	FY27	FY28	FY29	FY30	FY31
Opening book equity	130	163	205	258	324
Net income at 25.6% ROE	33	42	53	66	83
Cost of equity charge at 8.73%	(11)	(14)	(18)	(22)	(28)
Excess return	22	28	35	43	55
Present value	21	24	28	32	37
Closing book equity	163	205	258	324	406

Book equity today	130
PV of 5 years of excess return	143
PV of the terminal excess return, 5% flat	1,009
add non-operating investments	0
Equity value	1,282
÷ 5.29 crore shares	₹242

Where the methods land · ₹ per share · the dashed line is the CMP

52-week rangetraded range, a fact not a value

₹12₹22

Scenarios side by side · ₹ per share

Scenario	Template	Growth	Margin	Rate	Terminal	₹ / share	vs CMP
Base · editing	Excess return	ROE 25.6%	—	8.73%	5%	₹242	1359.4%

A scenario is a full set of inputs under a name. Keep Base as the filed history carried forward; add Bull and Bear by saving the current inputs under those names and moving the two or three assumptions you actually hold a view on. The distribution above draws each driver between the lowest and highest value across your scenarios, so three scenarios give it a real range; with one scenario it falls back to fixed bands.