Models
Consecutive Commodities LimiteBSE 539091Finance
₹-5,647per 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
Value per share, your model₹(5,647)implied P/B (0.19)× on FY20 book
Against CMP ₹0.95−594481.9%close of 28 Oct 2026
Cost of equity13.27%risk-free + beta × equity risk premium
Book equity, FY20₹29,761per share · excess returns add ₹(35,408)
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 13.27% | (63,235) | (65,132) | (67,086) | (69,098) | (71,171) |
| Excess return | (48,936) | (50,404) | (51,916) | (53,474) | (55,078) |
| Present value | (45,981) | (41,813) | (38,023) | (34,576) | (31,442) |
| 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 | (1,91,834) |
| PV of the terminal excess return, 5% flat | (3,75,221) |
| add non-operating investments | 0 |
| Equity value | (90,431) |
| ÷ 16.02 crore shares | ₹(5,647) |
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% | — | 13.27% | 5% | ₹(5,647) | (594481.9)% |
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.