Bench9 tools

Valuation Ladder

Grow the EPS, then price it off three multiples — EPS × (1 + g)n × PE — and read the half and third of each result as entry levels.

₹
% / year
5 years
PE multiples
₹

Price is EPS grown for the horizon, then multiplied by each PE. Add a market price to see the upside to each case.

Expected PE×25₹2,514
x / 2
₹1,257
x / 3
₹838.07
Average PE×20₹2,011
x / 2
₹1,006
x / 3
₹670.45
Least PE×15₹1,509
x / 2
₹754.26
x / 3
₹502.84
Price in 5 years
ExpectedAverageLeast
₹2,514₹2,011₹1,509nowy1y2y3y4y5
EPS of ₹50.00 growing at 15% a year, priced at each multiple.
EPS year by year
YearEPS
Now₹50.00
Year 1₹57.50
Year 2₹66.12
Year 3₹76.04
Year 4₹87.45
Year 5₹100.57
Illustrative maths only — a constant growth rate and a fixed exit multiple are assumptions, not predictions.