Models
UVS HOSPITALITY AND SERVICES LBSE 531652Finance
₹33per 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₹33implied P/B 0.66× on FY26 book
Against CMP ₹78.00−57.7%close of 2026-09-10
Cost of equity9.98%risk-free + beta × equity risk premium
Book equity, FY26₹50per share · excess returns add ₹(17)
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 | 190 | 206 | 224 | 243 | 263 |
| Net income at 8.5% ROE | 16 | 18 | 19 | 21 | 22 |
| Cost of equity charge at 9.98% | (19) | (21) | (22) | (24) | (26) |
| Excess return | (3) | (3) | (3) | (4) | (4) |
| Present value | (3) | (3) | (3) | (3) | (3) |
| Closing book equity | 206 | 224 | 243 | 263 | 286 |
| Book equity today | 190 |
| PV of 5 years of excess return | (13) |
| PV of the terminal excess return, 5% flat | (51) |
| add non-operating investments | 0 |
| Equity value | 126 |
| ÷ 3.81 crore shares | ₹33 |
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
₹73₹162
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 8.5% | — | 9.98% | 5% | ₹33 | (57.7)% |
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.