Models
SHALIBHADRA FINANCE LTDSAHLIBHFIFinance
₹75per 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₹75implied P/B 2.95× on FY23 book
Against CMP ₹82.25−9.4%close of 2026-09-10
Cost of equity7.20%risk-free + beta × equity risk premium
Book equity, FY23₹25per share · excess returns add ₹49
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 | 78 | 86 | 96 | 106 | 117 |
| Net income at 10.7% ROE | 8 | 9 | 10 | 11 | 13 |
| Cost of equity charge at 7.20% | (6) | (6) | (7) | (8) | (8) |
| Excess return | 3 | 3 | 3 | 4 | 4 |
| Present value | 3 | 3 | 3 | 3 | 3 |
| Closing book equity | 86 | 96 | 106 | 117 | 130 |
| Book equity today | 78 |
| PV of 5 years of excess return | 14 |
| PV of the terminal excess return, 5% flat | 138 |
| add non-operating investments | 0 |
| Equity value | 230 |
| ÷ 3.09 crore shares | ₹75 |
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹67₹92
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 10.7% | — | 7.20% | 5% | ₹75 | (9.4)% |
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.