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 · BGIL FILMS & TECHNOLOGIES LTD. · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
BGIL FILMS & TECHNOLOGIES LTD. Discounted cash flow · base FY26
BGIL FILMS & TECHNOLOGIES LTD.
Value per share, this model₹(82)
CMP 2026-09-10₹7.20
Difference(1232.9)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of BGIL FILMS & TECHNOLOGIES LTD., built on its filed FY26 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
30% a year
FY26 281.7% · 5-yr CAGR (18.8)%
EBITDA margin
19%
FY26 19.0% · 5-yr average (951.2)%
Depreciation · capex, % of revenue
9.7% · 0%, fading to 1.2× depreciation
FY26 9.7% · 0.0%
Working capital, % of added revenue · tax
822.6% · 63.1%
3002 working-capital days · effective 63.1%
Discount rate
11.00%
1-yr beta -0.06
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹2 · ₹0 · ₹0 cr
FY26 net debt ₹2 cr
Shares
1.13 crore
1.13 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY26
FY27
FY28
FY29
FY30
FY31
Revenue
1
1
2
2
3
4
growth %
281.7
30.0
30.0
30.0
30.0
30.0
EBITDA
0
0
0
0
1
1
Depreciation
(0)
(0)
(0)
(0)
(0)
(0)
NOPAT
0
0
0
0
0
0
less capex
0
0
(0)
(0)
(0)
(0)
less working-capital build
—
(3)
(3)
(4)
(6)
(7)
Free cash flow to firm
—
(2)
(3)
(4)
(5)
(7)
Present value
(2)
(3)
(3)
(4)
(4)
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 · BGIL FILMS & TECHNOLOGIES LTD. · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
(16)
PV of the terminal value (—% of EV)
(74)
Enterprise value
(90)
less net debt
(2)
less non-controlling interest
0
add non-operating investments
0
Equity value
(92)
÷ 1.13 crore shares
₹(82)
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
(84)
(91)
(99)
(108)
(120)
10.5%
(78)
(83)
(89)
(97)
(106)
11.0%
(72)
(76)
(82)
(88)
(95)
11.5%
(67)
(71)
(75)
(80)
(86)
12.0%
(62)
(66)
(69)
(74)
(79)
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
