Growth vs Exit Multiple Sensitivity Table from current valuations. Assumptions are mentioned in the thread.
Just change the CMP cell marked in yellow. Cell no. C7. It should give you the expected return from your desired entry price.
PS: Have updated the model for new dividend payout ratio (DPR), previous DPR was 55.98% have revised it to 80% as per new guidelines.