Smartworks Coworking Spaces Limited
NSE: SMARTWORKS · Services · Diversified Commercial Services · Market cap ₹5,959 Cr
₹521.00+10.35 (+2.03%)
· Prev close ₹510.65 · Volume 1.31 L · 52W ₹362–590
NSE: SMARTWORKS · Services · Diversified Commercial Services · Market cap ₹5,959 Cr
· Prev close ₹510.65 · Volume 1.31 L · 52W ₹362–590
If profit compounds at 10.0% (CAGR) and the stock ends at 25×, buying at ₹521 returns about −4.7% CAGR over 10 years.
| Growth assumption | Profit growth (CAGR) | Return, 10Y CAGR |
|---|---|---|
| Yours | 10.0% | −4.7% |
| Delivered FY22–26 | — | — |
| Net profit, last 4 quarters vs the 4 before | — | — |
| Half the delivered pace | — | — |
This is an exit-multiple calculation, not a discounted cash flow. Inputs: EPS for the 4 quarters Dec 2025 to Sep 2026 ₹4.95, price ₹521.00 (12 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.