Our target price for Axis of Rs1,285 is based on a two-stage Gordon Growth model. Key assumptions are: cost of equity of 12.6%, normalized RoE of 15.5%, growth during stage-one 15%, and steady state growth 4%. These give us a target multiple of 1.8x 9MFY27E adjusted BVPS (adjusted for net NPA).
|