Models
ROLLATAINERS LIMITEDROLLT
₹500per 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₹500implied P/B 1390.14× on FY26 book
Against CMP ₹5.99+8250.4%close of 2026-09-20
Cost of equity10.12%risk-free + beta × equity risk premium
Book equity, FY26₹0per share · excess returns add ₹500
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 | 9 | 25 | 70 | 194 | 541 |
| Net income at 178.5% ROE | 16 | 45 | 125 | 347 | 966 |
| Cost of equity charge at 10.12% | (1) | (3) | (7) | (20) | (55) |
| Excess return | 15 | 42 | 118 | 327 | 912 |
| Present value | 14 | 37 | 92 | 234 | 591 |
| Closing book equity | 25 | 70 | 194 | 541 | 1,508 |
| Book equity today | 9 |
| PV of 5 years of excess return | 968 |
| PV of the terminal excess return, 5% flat | 11,535 |
| add non-operating investments | 0 |
| Equity value | 12,511 |
| ÷ 25.01 crore shares | ₹500 |
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹1₹6
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 178.5% | — | 10.12% | 5% | ₹500 | 8250.4% |
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.