The note is the current scenario (Base). Download PDF renders this page on the server, fonts and colours exact; Print uses the browser.
Model Note · ABAN OFFSHORE LTD. · 9 October 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
ABAN OFFSHORE LTD. Discounted cash flow · base FY25
ABAN OFFSHORE LTD.
Value per share, this model₹(2,477)
CMP, 8 Oct 2026₹18.64
Difference(13387.5)%
Growth the CMP implies—
This note states the assumptions and the arithmetic of one model of ABAN OFFSHORE LTD., built on its filed FY25 consolidated statements. The value is the outcome of the assumptions below and nothing else; it is not a fair value, a target or a recommendation.
Assumptions
Input
This model
Filed reference
Revenue growth, 5 years
19% a year
FY25 19.0% · 5-yr CAGR (13.4)%
EBITDA margin
19.4%
FY25 19.4% · 5-yr average (56.2)%
Depreciation · capex, % of revenue
8.1% · 0.3%, fading to 1.2× depreciation
FY25 8.1% · 0.3%
Working capital, % of added revenue · tax
4.4% · 25.17%
16 working-capital days · effective 25.2%
Discount rate
11.00%
1-yr beta -0.18
After FY30
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹15,505 · ₹0 · ₹0 cr
FY25 net debt ₹15,505 cr
Shares
5.84 crore
5.84 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY25
FY26
FY27
FY28
FY29
FY30
Revenue
476
566
674
802
954
1,135
growth %
19.0
19.0
19.0
19.0
19.0
19.0
EBITDA
92
110
131
156
185
220
Depreciation
(38)
(46)
(55)
(65)
(77)
(92)
NOPAT
40
48
57
68
81
96
less capex
(1)
(2)
(18)
(40)
(70)
(110)
less working-capital build
—
(4)
(5)
(6)
(7)
(8)
Free cash flow to firm
—
88
89
87
81
70
Present value
84
76
67
56
44
Source: the model; base year as filed.
Every figure is the reader's model over filed numbers · No rating, target or fair value is expressedmarketping.in
Model Note · ABAN OFFSHORE LTD. · 9 October 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
326
PV of the terminal value (69% of EV)
723
Enterprise value
1,049
less net debt
(15,505)
less non-controlling interest
0
add non-operating investments
0
Equity value
(14,456)
÷ 5.84 crore shares
₹(2,477)
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
(2,471)
(2,459)
(2,444)
(2,426)
(2,403)
10.5%
(2,484)
(2,474)
(2,462)
(2,447)
(2,430)
11.0%
(2,495)
(2,487)
(2,477)
(2,465)
(2,451)
11.5%
(2,505)
(2,498)
(2,489)
(2,480)
(2,468)
12.0%
(2,514)
(2,507)
(2,500)
(2,492)
(2,482)
Source: the model; n/a where terminal growth reaches the discount rate.
Statement
This note is the reader's own model over publicly filed information: SEBI results XBRL filed with BSE and NSE and exchange price data, assembled by MarketPing software; every assumption above is the reader's. It contains no research recommendation, no price target and no opinion by MarketPing on the merits of any security, and is not a research report within the meaning of the SEBI (Research Analysts) Regulations, 2014, Regulation 2(1)(w)(vii). Historical per-share figures are on the current share count. Where a figure is unavailable the table shows a dash rather than an estimate. Nothing here constitutes investment advice, an offer or a solicitation.
Every figure is the reader's model over filed numbers · No rating, target or fair value is expressedmarketping.in
