Models
LADDU GOPAL ONLINE SERVICES LIBSE 537707Realty
₹-3per share · Base Model Note
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₹(3)implied P/B (0.61)× on FY25 book
Against CMP ₹0.41−786.9%close of 28 Oct 2026
Cost of equity8.95%risk-free + beta × equity risk premium
Book equity, FY25₹5per share · excess returns add ₹(7)
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 | FY26 | FY27 | FY28 | FY29 | FY30 |
|---|---|---|---|---|---|
| Opening book equity | 62 | 63 | 64 | 66 | 67 |
| Net income at 1.9% ROE | 1 | 1 | 1 | 1 | 1 |
| Cost of equity charge at 8.95% | (6) | (6) | (6) | (6) | (6) |
| Excess return | (4) | (4) | (5) | (5) | (5) |
| Present value | (4) | (4) | (4) | (3) | (3) |
| Closing book equity | 63 | 64 | 66 | 67 | 68 |
| Book equity today | 62 |
| PV of 5 years of excess return | (18) |
| PV of the terminal excess return, 5% flat | (82) |
| add non-operating investments | 0 |
| Equity value | (38) |
| ÷ 13.48 crore shares | ₹(3) |
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
₹0₹2
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 1.9% | — | 8.95% | 5% | ₹(3) | (786.9)% |
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.