Models
Scintilla Commercial & CreditBSE 538857Finance
₹-59per 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₹(59)implied P/B (5.93)× on FY24 book
Against CMP ₹10.18−680.8%close of 2026-09-06
Cost of equity6.32%risk-free + beta × equity risk premium
Book equity, FY24₹10per share · excess returns add ₹(69)
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 | 10 | 8 | 6 | 5 | 4 |
| Net income at -22.1% ROE | (2) | (2) | (1) | (1) | (1) |
| Cost of equity charge at 6.32% | (1) | (0) | (0) | (0) | (0) |
| Excess return | (3) | (2) | (2) | (1) | (1) |
| Present value | (3) | (2) | (1) | (1) | (1) |
| Closing book equity | 8 | 6 | 5 | 4 | 3 |
| Book equity today | 10 |
| PV of 5 years of excess return | (8) |
| PV of the terminal excess return, 5% flat | (61) |
| add non-operating investments | 0 |
| Equity value | (59) |
| ÷ 1.00 crore shares | ₹(59) |
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
₹6₹18
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE -22.1% | — | 6.32% | 5% | ₹(59) | (680.8)% |
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.