Models
PAN INDIA CORPORATION LTD.BSE 511525Finance
₹-1per 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₹(1)implied P/B (1.22)× on FY23 book
Against CMP ₹1.41−152.4%close of 2026-09-10
Cost of equity10.20%risk-free + beta × equity risk premium
Book equity, FY23₹1per share · excess returns add ₹(1)
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 | FY24 | FY25 | FY26 | FY27 | FY28 |
|---|---|---|---|---|---|
| Opening book equity | 13 | 12 | 11 | 10 | 10 |
| Net income at -7.4% ROE | (1) | (1) | (1) | (1) | (1) |
| Cost of equity charge at 10.20% | (1) | (1) | (1) | (1) | (1) |
| Excess return | (2) | (2) | (2) | (2) | (2) |
| Present value | (2) | (2) | (2) | (1) | (1) |
| Closing book equity | 12 | 11 | 10 | 10 | 9 |
| Book equity today | 13 |
| PV of 5 years of excess return | (8) |
| PV of the terminal excess return, 5% flat | (21) |
| add non-operating investments | 0 |
| Equity value | (16) |
| ÷ 21.43 crore shares | ₹(1) |
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
₹1₹3
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE -7.4% | — | 10.20% | 5% | ₹(1) | (152.4)% |
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.