Models
LIBORD FINANCE LTDBSE 511593Finance
₹166per 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₹166implied P/B 14.46× on FY24 book
Against CMP ₹16.20+923.6%close of 2026-09-10
Cost of equity5.52%risk-free + beta × equity risk premium
Book equity, FY24₹11per share · excess returns add ₹154
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 | FY25 | FY26 | FY27 | FY28 | FY29 |
|---|---|---|---|---|---|
| Opening book equity | 18 | 20 | 22 | 25 | 27 |
| Net income at 11.1% ROE | 2 | 2 | 2 | 3 | 3 |
| Cost of equity charge at 5.52% | (1) | (1) | (1) | (1) | (2) |
| Excess return | 1 | 1 | 1 | 1 | 2 |
| Present value | 1 | 1 | 1 | 1 | 1 |
| Closing book equity | 20 | 22 | 25 | 27 | 30 |
| Book equity today | 18 |
| PV of 5 years of excess return | 5 |
| PV of the terminal excess return, 5% flat | 237 |
| add non-operating investments | 0 |
| Equity value | 260 |
| ÷ 1.57 crore shares | ₹166 |
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹15₹32
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 11.1% | — | 5.52% | 5% | ₹166 | 923.6% |
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.