Models
DHVIJA FINANCE LIMITEDBSE 539552Finance
₹20per 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₹20implied P/B 32.79× on FY20 book
Against CMP ₹10.57+90.3%close of 2026-09-10
Cost of equity5.15%risk-free + beta × equity risk premium
Book equity, FY20₹1per share · excess returns add ₹20
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 | 3 | 3 | 4 | 4 | 4 |
| Net income at 9.3% ROE | 0 | 0 | 0 | 0 | 0 |
| Cost of equity charge at 5.15% | (0) | (0) | (0) | (0) | (0) |
| Excess return | 0 | 0 | 0 | 0 | 0 |
| Present value | 0 | 0 | 0 | 0 | 0 |
| Closing book equity | 3 | 4 | 4 | 4 | 5 |
| Book equity today | 3 |
| PV of 5 years of excess return | 1 |
| PV of the terminal excess return, 5% flat | 95 |
| add non-operating investments | 0 |
| Equity value | 98 |
| ÷ 4.89 crore shares | ₹20 |
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹10₹26
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 9.3% | — | 5.15% | 5% | ₹20 | 90.3% |
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.