Models
GARNET INTERNATIONAL LTD.BSE 512493Finance
₹46per 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₹46implied P/B 2.10× on FY26 book
Against CMP ₹59.00−22.2%close of 2026-09-10
Cost of equity8.30%risk-free + beta × equity risk premium
Book equity, FY26₹22per share · excess returns add ₹24
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 | 43 | 48 | 53 | 59 | 66 |
| Net income at 11.2% ROE | 5 | 5 | 6 | 7 | 7 |
| Cost of equity charge at 8.30% | (4) | (4) | (4) | (5) | (5) |
| Excess return | 1 | 1 | 2 | 2 | 2 |
| Present value | 1 | 1 | 1 | 1 | 1 |
| Closing book equity | 48 | 53 | 59 | 66 | 73 |
| Book equity today | 43 |
| PV of 5 years of excess return | 6 |
| PV of the terminal excess return, 5% flat | 41 |
| add non-operating investments | 0 |
| Equity value | 90 |
| ÷ 1.96 crore shares | ₹46 |
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹42₹127
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 11.2% | — | 8.30% | 5% | ₹46 | (22.2)% |
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.