The investment picture
Understand the business. Put the price in context.
The model estimate is 1.9% below the stored share price. Business quality and the price paid are separate parts of the analysis.
Explore the modelsRevenue
Dec 2025 vs Dec 2024
Reported revenue: ₹139 CrNet profit
Dec 2025 vs Dec 2024
Reported net profit: ₹17 CrProfit into cash
Operating cash flow / net profit
Matched annual period: Mar 2025₹0.45 of operating cash for each ₹1 of reported profit.
Latest-quarter profit rose 466.7% year on year; profit across the last four reported quarters rose 11.1%. Read the latest quarter alongside the longer trend.
Reporting gap · Check newer company filings
Annual: Mar 2025 · Quarterly: Dec 2025 · Cash flow: Mar 2026. These sections refresh independently. A recent price update does not mean the financial statements are current.
Sources: Company data source. Check the company filings linked by the source for the reporting basis and exceptional items.
What the numbers reveal
Growth, cash and resilience — with the evidence behind each measure.
Quarterly net margin
+9.45 pp year on year
Each ₹100 of revenue produced ₹12.23 of reported net profit. Compare the change with tax and other-income movements.
Dec 2025 vs Dec 2024Calculation & source
Net profit ÷ revenue × 100. Change is in percentage points (pp), not percent growth.
Current: ₹17.00 Cr profit / ₹139.00 Cr revenue. Prior: ₹3.00 Cr / ₹108.00 Cr.
View source tableRevenue momentum gap
Latest quarter +28.7% · trailing year +26.1%
The latest quarter grew faster than the four-quarter trend. This comparison describes momentum; it does not predict the next quarter.
Eight consecutive quarters ending Dec 2025Calculation & source
Latest-quarter revenue YoY growth minus revenue growth of the latest four quarters against the preceding four.
Latest quarter: ₹139.00 Cr vs ₹108.00 Cr. Four-quarter totals: ₹541.00 Cr vs ₹429.00 Cr.
View source tableThree-year cash backing
Operating cash / reported profit
For every ₹1 of reported profit, the business generated ₹0.65 of operating cash across the matched years. Working capital, taxes and non-cash items can explain a gap.
Mar 2023–Mar 2025 · 3 matched yearsCalculation & source
Sum of operating cash flow ÷ sum of net profit over three consecutive, matching annual periods. This is not an average of yearly ratios.
Operating cash: ₹117.00 Cr. Net profit: ₹181.00 Cr.
View source tableBorrowings / book equity
₹1.27 borrowed per ₹100 of equity
This compares reported borrowings with equity capital plus reserves. It is gross borrowing, not net debt; reserves are not cash.
Mar 2026 · balance sheetCalculation & source
Borrowings ÷ (equity capital + reserves), from the same balance-sheet date.
Borrowings: ₹9.00 Cr. Equity capital: ₹6.00 Cr. Reserves: ₹700.00 Cr.
View source tableCash cycle change
207 days now · 162 days before
A shorter cycle can reduce the time cash is tied up in operations. A longer supplier-payment period can also shorten it, so read the components.
Mar 2025 vs Mar 2024Calculation & source
Cash cycle = debtor days + inventory days − payable days. Change = current cycle − prior-year cycle.
Current: 23 + 196 − 12 days. Prior: 24 + 153 − 15 days.
View source table1 measures unavailable — see missing inputs
- Interest coverage needs matching annual PBT and positive interest expense; zero interest is not treated as infinite coverage.
What growth does this price require?Change the assumptions and see the earnings hurdle
Start with the stored P/E of 10.10×. If the future P/E is lower, earnings must work harder to deliver the same price return.
For a 10% annual price return over 5 years at a future P/E of 7.57×.
Defaults illustrate a 25% fall in P/E, 10% annual price return and five years. They are assumptions, not forecasts. This is EPS growth, not total-profit growth; changes in share count matter. Dividends, taxes and costs are excluded.
Formula & data basis
Required growth = (1 + annual price return) × (current P/E ÷ future P/E)1 / years − 1. Returns and growth use decimals in this formula.
Uses the stored P/E and its underlying earnings basis, which may differ from the dated financial tables. Quote record: 26 September 2026, 7:50 am +05:30.
Periods are matched within each calculation; different measures may use different reporting dates. Derived from the stored tables, not live filings. Check the source reporting basis before comparing companies. About ratio analysis.
Valuation models
P/E (10.1) × ROE (7.6%) × BV (₹1,208.00) × 0.8 × (1 + dividend yield 2.11%)
| Model | Category | Value | Weight | Signal |
|---|---|---|---|---|
| PE-ROE | Earnings | ₹744.17 | 20% | Over (-37.1%) |
| Graham Number | Earnings | ₹1,805.39 | 15% | Under (+52.6%) |
| Earnings Power | Earnings | ₹828.71 | 12% | Over (-29.9%) |
| DCF | Cash Flow | ₹1,248.60 | 12% | Fair (+5.5%) |
| Net Asset Value | Assets | ₹1,208.68 | 7% | Fair (+2.2%) |
| EV/EBITDA | Enterprise | ₹806.36 | 8% | Over (-31.8%) |
| Dividend Discount | Dividends | ₹1,785.00 | 8% | Under (+50.9%) |
| Earnings Yield | Earnings | ₹1,199.20 | 7% | Fair (+1.4%) |
| ROCE Capital | Returns | ₹1,344.46 | 7% | Under (+13.6%) |
| Revenue Multiple | Revenue | ₹751.57 | 5% | Over (-36.5%) |
| Consensus (10 models) | ₹1,160.18 | 100% | Fairly Valued | |
PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -1.9%
Margin of safety = (model value − price) ÷ model value. The agreement score is a heuristic based on model count, direction and spread; it is not a probability of accuracy. These models are estimates, not price targets.
Estimates depend on assumptions. Compare the model range and verify fresh filings.
Analysis summary
Data coverage: Price-data record updated 26 September 2026, 7:50 am +05:30. Annual results through Mar 2025; quarterly results through Dec 2025; cash flow through Mar 2026. Each section can have a different reporting period. The share price is not live.
Valuation in context
Cheviot Company Ltd: the stored intrinsic value estimate is ₹1,160.18, compared with a stored share price of ₹1,183.00. The model value is 1.9% below that quote. The model classifies this as fairly valued; it is an estimate dependent on the inputs and assumptions, not a price target or a buy/sell recommendation.
Operating performance
Revenue for Mar 2025 was ₹439.00 Cr, versus ₹463.00 Cr in Mar 2024 (-5.2% year on year). Net profit for Mar 2025 was ₹58.00 Cr, versus ₹69.00 Cr in Mar 2024 (-15.9% year on year). These are the latest annual periods stored on this page; check the quarterly table separately for more recent developments.
Cash generation
For the same Mar 2025 period, operating cash flow was ₹26.00 Cr against net profit of ₹58.00 Cr. Cash flow covered 0.45 times reported profit. The gap warrants checking receivables, working capital and one-off items in the cash-flow statement.
Balance-sheet check
Reported borrowings were ₹9.00 Cr in Mar 2026. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.
How to use the valuation and peer comparisons
The Intrinsic Value panel combines the available model estimates using the displayed weights. Earnings, cash-flow, dividend and asset-based methods can give very different answers. The displayed 12% cost of equity and 4% terminal growth assumptions apply where relevant; historical EPS growth is not a promise of future growth. Use the individual values and their spread to judge sensitivity.
The peer group follows the stored industry classification and may include different business models. Compare reporting periods, leverage and recurring earnings before interpreting a valuation gap. For banks and other financial businesses, capital adequacy and asset quality can be more informative than industrial-company cash-flow ratios.
Sources: Company data source. Check the company filings linked by the source for the reporting basis and exceptional items.
Automatically generated interpretation of the stored financial data, not a separately researched analyst opinion. Missing data is not evidence of poor performance. New filings become available here after the existing data refresh process captures them.
Business quality
Data coverage: 5/5 dimensions. Financial reporting periods vary by section.
Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Peer Comparison 15% · Ownership Trends 10%. Scores use stored reporting periods and are screening indicators, not investment recommendations. Missing dimensions are excluded and the remaining weights are rescaled. At least three dimensions are required for an overall score. Holding movements describe ownership shares, not proven trading flows. Broad industry groups and financial-sector accounting can limit comparability.
Share Price and Basic Stock Data
Last Updated: September 26, 2026, 7:50 am
| PEG Ratio | -5.36 |
|---|
Understand these figures: how to read the P/E ratio, ROE versus earnings per share, and calculate intrinsic value.
Competitors
| Stock Name ⇩ | Market Cap ⇩ | Current Price ⇩ | High / Low ⇩ | Stock P/E ⇩ | Book Value ⇩ | Dividend Yield ⇩ | ROCE ⇩ | ROE ⇩ | Face Value ⇩ |
|---|---|---|---|---|---|---|---|---|---|
| Cheviot Company Ltd | 691 Cr. | 1,183 | 1,370/898 | 10.1 | 1,208 | 2.11 % | 10.2 % | 7.61 % | 10.0 |
| Gloster Ltd | 605 Cr. | 553 | 756/495 | 47.2 | 995 | 3.62 % | 5.85 % | 1.84 % | 10.0 |
| Bangalore Fort Farms Ltd | 39.1 Cr. | 81.5 | 116/45.5 | 13.8 | 23.4 | 0.00 % | 25.9 % | 31.1 % | 10.0 |
| AI Champdany Industries Ltd | 59.5 Cr. | 19.3 | 61.8/17.8 | 13.3 | 0.00 % | 43.2 % | 71.6 % | 5.00 | |
| Industry Average | 648.00 Cr | 459.20 | 23.70 | 559.93 | 1.43% | 21.29% | 28.04% | 8.75 |
Quarterly Result
| Metric | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 118 | 135 | 116 | 126 | 98 | 123 | 95 | 103 | 108 | 134 | 120 | 148 | 139 |
| Expenses | 103 | 117 | 104 | 110 | 89 | 112 | 86 | 93 | 94 | 113 | 100 | 126 | 123 |
| Operating Profit | 15 | 17 | 12 | 15 | 9 | 10 | 8 | 10 | 14 | 21 | 20 | 23 | 16 |
| OPM % | 12% | 13% | 10% | 12% | 9% | 9% | 9% | 10% | 13% | 15% | 17% | 15% | 11% |
| Other Income | 3 | 2 | 10 | 11 | 14 | 10 | 24 | 16 | -6 | -6 | 18 | -0 | 8 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Profit before tax | 16 | 18 | 21 | 24 | 21 | 19 | 31 | 25 | 6 | 13 | 36 | 20 | 22 |
| Tax % | 22% | 25% | 18% | 19% | 16% | 19% | 15% | 26% | 41% | 30% | 20% | 27% | 21% |
| Net Profit | 13 | 14 | 17 | 20 | 18 | 15 | 27 | 18 | 3 | 9 | 29 | 15 | 17 |
| EPS in Rs | 21.19 | 22.79 | 28.04 | 32.71 | 29.78 | 24.81 | 44.08 | 31.63 | 5.89 | 15.94 | 49.14 | 25.40 | 29.44 |
Last Updated: March 3, 2026, 11:24 am
Profit & Loss - Annual Report
Last Updated: February 27, 2026, 2:25 am
| Metric | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 278 | 267 | 343 | 394 | 376 | 395 | 458 | 396 | 571 | 564 | 463 | 439 | 541 |
| Expenses | 244 | 240 | 298 | 350 | 321 | 340 | 401 | 343 | 487 | 498 | 416 | 386 | 462 |
| Operating Profit | 35 | 27 | 45 | 44 | 55 | 55 | 57 | 52 | 84 | 66 | 47 | 53 | 79 |
| OPM % | 12% | 10% | 13% | 11% | 15% | 14% | 12% | 13% | 15% | 12% | 10% | 12% | 15% |
| Other Income | 10 | 23 | 13 | 31 | 24 | 22 | 9 | 46 | 22 | 11 | 45 | 29 | 21 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 6 | 6 | 6 | 8 | 4 | 4 | 4 | 4 | 4 | 4 | 7 | 7 | 8 |
| Profit before tax | 38 | 42 | 51 | 66 | 74 | 72 | 62 | 93 | 102 | 71 | 85 | 75 | 91 |
| Tax % | 30% | 18% | 28% | 26% | 27% | 30% | 22% | 19% | 22% | 24% | 18% | 23% | |
| Net Profit | 27 | 35 | 36 | 49 | 54 | 50 | 48 | 76 | 79 | 54 | 69 | 58 | 70 |
| EPS in Rs | 39.41 | 50.85 | 53.63 | 72.76 | 83.20 | 77.60 | 74.41 | 120.83 | 131.88 | 90.51 | 115.33 | 98.84 | 119.92 |
| Dividend Payout % | 25% | 22% | 21% | 1% | 1% | 1% | 65% | 145% | 46% | 30% | 4% | 5% |
Growth
Last Updated: September 5, 2025, 2:56 pm
Balance Sheet
Last Updated: May 29, 2026, 6:30 am
| Month | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 5 | 4 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 352 | 414 | 470 | 496 | 605 | 617 | 676 | 547 | 567 | 620 | 645 | 700 |
| Borrowings | 14 | 13 | 20 | 6 | 1 | 6 | 10 | 9 | 7 | 9 | 7 | 9 |
| Other Liabilities | 26 | 20 | 25 | 39 | 52 | 47 | 47 | 45 | 42 | 46 | 56 | 56 |
| Total Liabilities | 398 | 451 | 519 | 545 | 665 | 676 | 739 | 606 | 622 | 681 | 713 | 770 |
| Fixed Assets | 112 | 145 | 150 | 149 | 218 | 220 | 216 | 148 | 204 | 202 | 224 | 234 |
| CWIP | 0 | 1 | 0 | 1 | 14 | 26 | 32 | 37 | 5 | 4 | 8 | 0 |
| Investments | 193 | 187 | 246 | 265 | 278 | 256 | 322 | 232 | 258 | 321 | 311 | 354 |
| Other Assets | 92 | 118 | 123 | 131 | 154 | 175 | 169 | 189 | 156 | 153 | 170 | 182 |
| Total Assets | 398 | 451 | 519 | 545 | 665 | 676 | 739 | 606 | 622 | 681 | 713 | 770 |
Cash Flow
| Month | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Free Cash Flow
| Period | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 21.00 | 5.00 | 21.00 | 35.00 | 5.00 | 26.00 | 28.00 | 53.00 | 31.00 | 27.00 | 9.00 | 31.00 |
This table and the chart use the Free Cash Flow row from the same stored cash-flow statement. Free cash flow generally measures operating cash flow after capital expenditure; check the source definition and reporting basis. It is not operating profit minus borrowings.
Financial Efficiency Indicators
| Month | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 35 | 34 | 32 | 29 | 37 | 29 | 27 | 39 | 32 | 22 | 24 | 23 |
| Inventory Days | 136 | 122 | 118 | 101 | 119 | 149 | 120 | 134 | 98 | 113 | 153 | 196 |
| Days Payable | 26 | 22 | 19 | 9 | 11 | 10 | 5 | 7 | 7 | 6 | 15 | 12 |
| Cash Conversion Cycle | 145 | 134 | 131 | 121 | 145 | 169 | 142 | 167 | 122 | 129 | 162 | 207 |
| Working Capital Days | 56 | 56 | 77 | 68 | 81 | 98 | 83 | 99 | 76 | 70 | 83 | 101 |
| ROCE % | 11% | 9% | 13% | 13% | 14% | 13% | 10% | 14% | 16% | 13% | 13% | 10% |
This stock is not held by any mutual fund.
Key Financial Ratios
| Month | Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 |
|---|---|---|---|---|---|
| FaceValue | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Basic EPS (Rs.) | 98.08 | 115.33 | 90.51 | 127.40 | 118.43 |
| Diluted EPS (Rs.) | 98.08 | 115.33 | 90.51 | 127.40 | 118.43 |
| Cash EPS (Rs.) | 110.19 | 126.24 | 97.75 | 139.05 | 127.94 |
| Book Value[Excl.RevalReserv]/Share (Rs.) | 1113.60 | 1039.44 | 951.45 | 918.54 | 1087.92 |
| Book Value[Incl.RevalReserv]/Share (Rs.) | 1113.60 | 1039.44 | 951.45 | 918.54 | 1087.92 |
| Dividend / Share (Rs.) | 5.00 | 5.00 | 27.00 | 60.00 | 175.00 |
| Revenue From Operations / Share (Rs.) | 751.75 | 768.72 | 936.13 | 948.66 | 631.15 |
| PBDIT / Share (Rs.) | 140.46 | 152.61 | 126.56 | 177.05 | 156.23 |
| PBIT / Share (Rs.) | 129.06 | 141.64 | 119.27 | 169.80 | 149.04 |
| PBT / Share (Rs.) | 128.48 | 141.03 | 118.70 | 169.10 | 148.34 |
| Net Profit / Share (Rs.) | 98.78 | 115.26 | 90.46 | 131.80 | 120.76 |
| PBDIT Margin (%) | 18.68 | 19.85 | 13.51 | 18.66 | 24.75 |
| PBIT Margin (%) | 17.16 | 18.42 | 12.74 | 17.89 | 23.61 |
| PBT Margin (%) | 17.09 | 18.34 | 12.68 | 17.82 | 23.50 |
| Net Profit Margin (%) | 13.14 | 14.99 | 9.66 | 13.89 | 19.13 |
| Return on Networth / Equity (%) | 8.87 | 11.08 | 9.50 | 14.34 | 11.10 |
| Return on Capital Employeed (%) | 11.12 | 13.32 | 12.27 | 17.97 | 13.18 |
| Return On Assets (%) | 8.09 | 10.19 | 8.75 | 13.09 | 10.24 |
| Total Debt / Equity (X) | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Asset Turnover Ratio (%) | 0.63 | 0.71 | 0.91 | 0.84 | 0.55 |
| Current Ratio (X) | 5.70 | 4.89 | 6.05 | 6.31 | 9.20 |
| Quick Ratio (X) | 2.20 | 2.28 | 3.33 | 3.95 | 6.50 |
| Inventory Turnover Ratio (X) | 3.83 | 2.50 | 3.49 | 3.86 | 2.82 |
| Dividend Payout Ratio (NP) (%) | 5.21 | 23.41 | 66.28 | 138.21 | 0.00 |
| Dividend Payout Ratio (CP) (%) | 4.67 | 21.37 | 61.34 | 131.00 | 0.00 |
| Earning Retention Ratio (%) | 94.79 | 76.59 | 33.72 | -38.21 | 0.00 |
| Cash Earning Retention Ratio (%) | 95.33 | 78.63 | 38.66 | -31.00 | 0.00 |
| Interest Coverage Ratio (X) | 245.46 | 249.94 | 223.83 | 250.39 | 222.89 |
| Interest Coverage Ratio (Post Tax) (X) | 173.62 | 189.78 | 160.99 | 187.40 | 173.29 |
| Enterprise Value (Cr.) | 586.82 | 761.20 | 591.17 | 663.27 | 453.39 |
| EV / Net Operating Revenue (X) | 1.34 | 1.64 | 1.05 | 1.16 | 1.15 |
| EV / EBITDA (X) | 7.15 | 8.28 | 7.76 | 6.22 | 4.63 |
| MarketCap / Net Operating Revenue (X) | 1.35 | 1.63 | 1.05 | 1.19 | 1.16 |
| Retention Ratios (%) | 94.78 | 76.58 | 33.71 | -38.21 | 0.00 |
| Price / BV (X) | 0.91 | 1.21 | 1.04 | 1.23 | 0.67 |
| Price / Net Operating Revenue (X) | 1.35 | 1.63 | 1.05 | 1.19 | 1.16 |
| EarningsYield | 0.09 | 0.09 | 0.09 | 0.11 | 0.16 |
Frequently asked questions
What is the intrinsic value of Cheviot Company Ltd and is it undervalued?
Cheviot Company Ltd: the stored intrinsic value estimate is ₹1,160.18, compared with a stored share price of ₹1,183.00. The model value is 1.9% below that quote. The model classifies this as fairly valued; it is an estimate dependent on the inputs and assumptions, not a price target or a buy/sell recommendation. The estimate uses the available valuation models and weights shown in the Intrinsic Value panel, including earnings, cash-flow and asset-based approaches where data permits. It is not a P/E-only calculation.
What share price and 52-week range are shown for Cheviot Company Ltd?
The stored share price is ₹1,183.00. Price-data record updated: 26 September 2026, 7:50 am +05:30. This is not a live quote. The stored 52-week high / low is 1,370/898; this is a rolling range, not a financial-year range.
How have Cheviot Company Ltd's revenue and profit changed?
Revenue for Mar 2025 was ₹439.00 Cr, versus ₹463.00 Cr in Mar 2024 (-5.2% year on year). Net profit for Mar 2025 was ₹58.00 Cr, versus ₹69.00 Cr in Mar 2024 (-15.9% year on year). These are the latest annual periods stored on this page; check the quarterly table separately for more recent developments.
Does Cheviot Company Ltd's profit convert into cash?
For the same Mar 2025 period, operating cash flow was ₹26.00 Cr against net profit of ₹58.00 Cr. Cash flow covered 0.45 times reported profit. The gap warrants checking receivables, working capital and one-off items in the cash-flow statement.
What should I check in Cheviot Company Ltd's balance sheet?
Reported borrowings were ₹9.00 Cr in Mar 2026. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.
How should I compare Cheviot Company Ltd's P/E with other stocks?
The stored P/E is 10.10. Compare companies with similar business models, growth, leverage and accounting periods. The industry group on this page is broad, and its average can be affected by outliers. A lower P/E alone does not establish undervaluation.
What could change Cheviot Company Ltd's intrinsic value estimate?
Changes in sustainable earnings, cash generation, capital needs, debt and share count can change the estimate. The displayed model uses a 12% cost of equity and 4% terminal growth assumption where applicable. Higher discount rates or weaker growth generally reduce discounted values. Compare the individual model values and weights, and verify fresh filings before relying on the result.