Models
SONAL MERCANTILE LTD.SONALFinance
₹—per share · Base Model Note
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₹—implied P/B —× on FY26 book
Against CMP ₹78.85—close of 28 Oct 2026
Cost of equity(3.84)%risk-free + beta × equity risk premium
Book equity, FY26₹261per share · excess returns add ₹—
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 | 385 | 411 | 438 | 468 | 499 |
| Net income at 6.7% ROE | 26 | 28 | 29 | 31 | 33 |
| Cost of equity charge at (3.84)% | 15 | 16 | 17 | 18 | 19 |
| Excess return | 41 | 43 | 46 | 49 | 53 |
| Present value | 41 | 46 | 51 | 57 | 63 |
| Closing book equity | 411 | 438 | 468 | 499 | 532 |
| Book equity today | 385 |
| PV of 5 years of excess return | 257 |
| PV of the terminal excess return, 5% flat | — |
| add non-operating investments | 0 |
| Equity value | — |
| ÷ 1.47 crore shares | ₹— |
Terminal growth is at or above the cost of equity, so the terminal has no finite value. Lower the growth or raise the rate.
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹73₹105
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 6.7% | — | -3.84% | 5% | ₹— | —% |
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.