Models
Consecutive Commodities LimiteBSE 539091Finance
₹-7,463per share · Base Model Note
Revenue growth, 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
Value per share, your model₹(7,463)implied P/B (0.25)× on FY20 book
Against CMP ₹1.32−565513.8%close of 2026-09-10
Cost of equity11.29%risk-free + beta × equity risk premium
Book equity, FY20₹29,761per share · excess returns add ₹(37,225)
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 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Opening book equity | 4,76,624 | 4,90,923 | 5,05,650 | 5,20,820 | 5,36,445 |
| Net income at 3% ROE | 14,299 | 14,728 | 15,170 | 15,625 | 16,093 |
| Cost of equity charge at 11.29% | (53,828) | (55,442) | (57,106) | (58,819) | (60,583) |
| Excess return | (39,529) | (40,715) | (41,936) | (43,194) | (44,490) |
| Present value | (37,470) | (34,677) | (32,093) | (29,702) | (27,488) |
| Closing book equity | 4,90,923 | 5,05,650 | 5,20,820 | 5,36,445 | 5,52,538 |
| Book equity today | 4,76,624 |
| PV of 5 years of excess return | (1,61,430) |
| PV of the terminal excess return, 5% flat | (4,34,721) |
| add non-operating investments | 0 |
| Equity value | (1,19,527) |
| ÷ 16.02 crore shares | ₹(7,463) |
ROE is at or below the cost of equity, so every year destroys value against book and the model lands below book value. That is the arithmetic, not a view.
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹1₹1
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 3% | — | 11.29% | 5% | ₹(7,463) | (565513.8)% |
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.