Models
FUSION FINANCE LIMITEDFUSIONFinance
₹-38per 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₹(38)implied P/B (0.25)× on FY26 book
Against CMP ₹191.25−120.1%close of 2026-09-10
Cost of equity16.56%risk-free + beta × equity risk premium
Book equity, FY26₹152per share · excess returns add ₹(190)
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 | 2,456 | 2,471 | 2,486 | 2,500 | 2,515 |
| Net income at 0.6% ROE | 15 | 15 | 15 | 15 | 15 |
| Cost of equity charge at 16.56% | (407) | (409) | (412) | (414) | (416) |
| Excess return | (392) | (394) | (397) | (399) | (401) |
| Present value | (363) | (313) | (270) | (233) | (201) |
| Closing book equity | 2,471 | 2,486 | 2,500 | 2,515 | 2,531 |
| Book equity today | 2,456 |
| PV of 5 years of excess return | (1,382) |
| PV of the terminal excess return, 5% flat | (1,695) |
| add non-operating investments | 0 |
| Equity value | (621) |
| ÷ 16.16 crore shares | ₹(38) |
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
₹137₹243
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 0.6% | — | 16.56% | 5% | ₹(38) | (120.1)% |
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.