Models
RAMSONS PROJECTS LTD.BSE 530925Realty
₹14,132per 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₹14,132implied P/B 202.29× on FY26 book
Against CMP ₹78.00+18017.6%close of 2026-09-09
Cost of equity5.45%risk-free + beta × equity risk premium
Book equity, FY26₹70per share · excess returns add ₹14,062
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 | 21 | 29 | 39 | 54 | 74 |
| Net income at 36.8% ROE | 8 | 11 | 14 | 20 | 27 |
| Cost of equity charge at 5.45% | (1) | (2) | (2) | (3) | (4) |
| Excess return | 7 | 9 | 12 | 17 | 23 |
| Present value | 6 | 8 | 11 | 14 | 18 |
| Closing book equity | 29 | 39 | 54 | 74 | 101 |
| Book equity today | 21 |
| PV of 5 years of excess return | 58 |
| PV of the terminal excess return, 5% flat | 4,169 |
| add non-operating investments | 0 |
| Equity value | 4,248 |
| ÷ 0.30 crore shares | ₹14,132 |
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹59₹449
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 36.8% | — | 5.45% | 5% | ₹14,132 | 18017.6% |
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.