Models
Garbi Finvest LimitedBSE 539492Finance
₹—per 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₹—implied P/B —× on FY26 book
Against CMP ₹8.71—close of 2026-09-10
Cost of equity4.64%risk-free + beta × equity risk premium
Book equity, FY26₹59per share · excess returns add ₹—
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 | 69 | 65 | 62 | 59 | 56 |
| Net income at -5.2% ROE | (4) | (3) | (3) | (3) | (3) |
| Cost of equity charge at 4.64% | (3) | (3) | (3) | (3) | (3) |
| Excess return | (7) | (6) | (6) | (6) | (5) |
| Present value | (7) | (6) | (5) | (5) | (4) |
| Closing book equity | 65 | 62 | 59 | 56 | 53 |
| Book equity today | 69 |
| PV of 5 years of excess return | (28) |
| PV of the terminal excess return, 5% flat | — |
| add non-operating investments | 0 |
| Equity value | — |
| ÷ 1.17 crore shares | ₹— |
Terminal growth is at or above the cost of equity, so the terminal has no finite value. Lower the growth or raise the rate.
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹8₹17
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE -5.2% | — | 4.64% | 5% | ₹— | —% |
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.