BSE: EMBASSY
· Prev close ₹416.88 · Volume 5.51 K · 52W ₹407–462
Last 4 quarters: profit −75.6% on the 4 beforeShare price −2.3% in a month
If profit compounds at 23.5% (CAGR) and the stock ends at 25×, buying at ₹422 returns about 10.5% CAGR over 10 years.
| Growth assumption | Profit growth (CAGR) | Return, 10Y CAGR |
|---|---|---|
| Yours | 23.5% | 10.5% |
| Delivered FY21–25 | 23.5% | 10.5% |
| Net profit, last 4 quarters vs the 4 before | −75.6% | −78.2% |
| Half the delivered pace | 11.8% | 0.0% |
Delivered FY21–25 CAGR 23.5%
This is an exit-multiple calculation, not a discounted cash flow. Inputs: , price ₹421.81 (8 Nov close). Formula: return = (EPS × exit P/E ÷ price)^(1/10) × (1 + growth) − 1. Net profit growth is applied to EPS, so the share count is held constant. A profit fall of 100% or more has no rate and is left blank. Dividends ignored. Arithmetic, not a forecast.