Models
OPTIMUS FINANCE LTD.OPTIFINFinance
₹7per 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₹7implied P/B 0.44× on FY26 book
Against CMP ₹14.50−54.7%close of 2026-09-10
Cost of equity12.39%risk-free + beta × equity risk premium
Book equity, FY26₹15per share · excess returns add ₹(8)
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 | 111 | 121 | 131 | 143 | 156 |
| Net income at 8.8% ROE | 10 | 11 | 12 | 13 | 14 |
| Cost of equity charge at 12.39% | (14) | (15) | (16) | (18) | (19) |
| Excess return | (4) | (4) | (5) | (5) | (6) |
| Present value | (4) | (4) | (4) | (3) | (3) |
| Closing book equity | 121 | 131 | 143 | 156 | 169 |
| Book equity today | 111 |
| PV of 5 years of excess return | (18) |
| PV of the terminal excess return, 5% flat | (44) |
| add non-operating investments | 0 |
| Equity value | 49 |
| ÷ 7.47 crore shares | ₹7 |
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.
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 8.8% | — | 12.39% | 5% | ₹7 | (54.7)% |
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.