Models
Kuber Udyog LimitedBSE 539408Finance
₹209per 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₹209implied P/B 17.90× on FY26 book
Against CMP ₹49.20+324.0%close of 2026-09-10
Cost of equity5.45%risk-free + beta × equity risk premium
Book equity, FY26₹12per share · excess returns add ₹197
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 | 4 | 4 | 5 | 6 | 6 |
| Net income at 11.4% ROE | 0 | 1 | 1 | 1 | 1 |
| Cost of equity charge at 5.45% | (0) | (0) | (0) | (0) | (0) |
| Excess return | 0 | 0 | 0 | 0 | 0 |
| Present value | 0 | 0 | 0 | 0 | 0 |
| Closing book equity | 4 | 5 | 6 | 6 | 7 |
| Book equity today | 4 |
| PV of 5 years of excess return | 1 |
| PV of the terminal excess return, 5% flat | 66 |
| add non-operating investments | 0 |
| Equity value | 72 |
| ÷ 0.34 crore shares | ₹209 |
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹11₹56
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 11.4% | — | 5.45% | 5% | ₹209 | 324.0% |
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.