Models
BARODA RAYON CORPORATION LTD.BSE 500270Realty
₹196per share · Base Model Note
Revenue growth, the horizon and scenarios are yours to change. Every other input is part of the Trader plan; saving, sharing a saved link and the live-formula workbook are part of the Institutional plan.
Scenario
Value per share, your model₹196implied FY26 P/E 22.1× · EV/EBITDA 29.4×
Against CMP ₹124.30+57.8%close of 2026-09-10
Growth the CMP implies45.0%revenue, a year for 5 years, on your other inputs
Value after FY3170%share of enterprise value in the terminal
This figure is the arithmetic of your inputs and nothing else. MarketPing publishes no fair value, target or rating; the model is yours.
Where the methods land · ₹ per share · the dashed line is the CMP
DCF, rate ±1 · growth ±1your model across the sensitivity grid
₹139₹310
52-week rangetraded range, a fact not a value
₹100₹148
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | 186 |
| PV of terminal value | 440 |
| Enterprise value | 625 |
| less net debt | (176) |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | 449 |
| ÷ 2.29 crore shares | ₹196 |
Free cash flow, filed and modelled · ₹ '000 crore
Filed, cash from operations − capexModelled free cash flow to firm
Sensitivity · ₹ per share
Down Across| WACC ↓terminal growth → | 4.0% | 4.5% | 5.0% | 5.5% | 6.0% |
|---|---|---|---|---|---|
| 10.00% | 205 | 224 | 247 | 275 | 310 |
| 10.50% | 185 | 200 | 219 | 242 | 269 |
| 11.00% | 167 | 181 | 196 | 215 | 237 |
| 11.50% | 152 | 164 | 177 | 192 | 210 |
| 12.00% | 139 | 149 | 160 | 173 | 188 |
The outlined cell is your model. Green figures sit above the CMP of ₹124.30; n/a marks a terminal growth at or above the discount rate. Steps: WACC and terminal growth ±0.5 point, growth ±2, margin ±1.
Distribution of outcomes · 4,000 draws · growth, margin and the discount rate vary together
| 10th · 50th · 90th percentile, ₹ per share | 166 · 196 · 235 |
| Draws below the CMP | 0% |
| Rank correlation with discount rate | −0.95 |
| Rank correlation with ebitda margin | +0.30 |
| Rank correlation with revenue growth | −0.03 |
Each driver is drawn from a PERT distribution between the lowest and highest value across your scenarios (or ±50% growth, ±20% margin when there is one scenario), with the discount rate ±1.5 points. Seeded, so the same inputs give the same picture.
Projected cash flow to the firm · ₹ crore
History Forward| ₹ crore | FY23 | FY24 | FY25 | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 58 | 77 | 100 | 62 | 59 | 56 | 53 | 50 | 48 |
| growth % | — | 31.5 | 29.6 | (38.0) | (5.0) | (5.0) | (5.0) | (5.0) | (5.0) |
| EBITDA | 254 | 28 | 38 | 21 | 20 | 19 | 18 | 17 | 16 |
| margin % | 435.2 | 36.5 | 38.5 | 34.4 | 34.4 | 34.4 | 34.4 | 34.4 | 34.4 |
| less depreciation | (0) | (0) | (0) | (0) | (0) | (0) | (0) | (0) | (0) |
| EBIT | 254 | 28 | 38 | 21 | 20 | 19 | 18 | 17 | 16 |
| less tax on EBIT | 0 | 0 | 0 | 0 | 0 | 0 | |||
| NOPAT | 21 | 20 | 19 | 18 | 17 | 16 | |||
| add depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| less capex | (0) | (0) | (17) | (0) | (0) | (0) | (0) | (0) | (0) |
| less working-capital build | — | 32 | 30 | 29 | 28 | 26 | |||
| Free cash flow to firm | 39 | (3) | 26 | — | 52 | 50 | 47 | 45 | 42 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | ||||
| Present value | 50 | 42 | 36 | 31 | 26 |
History columns are the filed years (free cash flow there is cash from operations − capex, as filed); the base year and everything to its right come from the engine. Forward is the explicit horizon of the model itself: 3, 5 or 10 years, then flat.
The three statements, projected · ₹ crore · debt held at 176, dividends at 0% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | 21 | 20 | 19 | 18 | 17 | 16 |
| Interest at 8% on debt | (14) | (14) | (14) | (14) | (14) | |
| Profit before tax | 6 | 5 | 4 | 3 | 2 | |
| Profit after tax | 22 | 6 | 5 | 4 | 3 | 2 |
| Dividends | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance sheet, year end | ||||||
| Cash | 0 | 38 | 74 | 107 | 137 | 165 |
| Working capital | 642 | 610 | 579 | 550 | 523 | 497 |
| Net block and other assets | 90 | 90 | 90 | 90 | 90 | 90 |
| Debt | 176 | 176 | 176 | 176 | 176 | 176 |
| Equity | 395 | 400 | 405 | 409 | 412 | 414 |
| Balance check | 0 | (0) | 0 | 0 | (0) | (0) |
| Cash flow | ||||||
| From operations | 38 | 36 | 33 | 31 | 28 | |
| Investing (capex) | (0) | (0) | (0) | (0) | (0) | |
| Financing (dividends) | 0 | 0 | 0 | 0 | 0 | |
| Net change in cash | 38 | 35 | 33 | 31 | 28 | |
| Free cash flow to equity | 38 | 35 | 33 | 31 | 28 | |
Other liabilities are held at their FY26 level, so the check tests only what the model moves: cash, working capital, net block and other assets, debt and equity. A non-zero check would mean the three statements no longer tie.
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | DCF | -5% | 34.4% | 11.00% | 5% | ₹196 | 57.8% |
A scenario is a full set of inputs under a name. Keep Base as the filed history carried forward; add Bull and Bear by saving the current inputs under those names and moving the two or three assumptions you actually hold a view on. The distribution above draws each driver between the lowest and highest value across your scenarios, so three scenarios give it a real range; with one scenario it falls back to fixed bands.