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 · BOMBAY BURMAH TRADING COR · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
BOMBAY BURMAH TRADING COR Discounted cash flow · base FY26
BOMBAY BURMAH TRADING COR
Value per share, this model₹6,329
CMP 2026-09-10₹1,430.00
Difference342.6%
Growth the CMP implies(20.0)%/yr
This note states the assumptions and the arithmetic of one model of BOMBAY BURMAH TRADING COR, 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
7% a year
FY26 6.8% · 5-yr CAGR 7.8%
EBITDA margin
18.1%
FY26 18.1% · 5-yr average 15.2%
Depreciation · capex, % of revenue
1.8% · 1.2%, fading to 1.2× depreciation
FY26 1.8% · 1.2%
Working capital, % of added revenue · tax
0% · 25.3%
0 working-capital days · effective 25.3%
Discount rate
11.00%
1-yr beta 1.23
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹852 · ₹0 · ₹0 cr
FY26 net debt ₹852 cr
Shares
6.98 crore
6.98 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
19,539
20,906
22,370
23,936
25,611
27,404
growth %
6.8
7.0
7.0
7.0
7.0
7.0
EBITDA
3,539
3,784
4,049
4,332
4,636
4,960
Depreciation
(352)
(376)
(403)
(431)
(461)
(493)
NOPAT
2,381
2,546
2,724
2,914
3,118
3,337
less capex
(233)
(251)
(322)
(402)
(492)
(592)
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
2,671
2,804
2,943
3,088
3,238
Present value
2,535
2,398
2,267
2,143
2,025
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 · BOMBAY BURMAH TRADING COR · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
11,368
PV of the terminal value (75% of EV)
33,629
Enterprise value
44,997
less net debt
(852)
less non-controlling interest
0
add non-operating investments
0
Equity value
44,145
÷ 6.98 crore shares
₹6,329
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
6,540
7,020
7,597
8,301
9,182
10.5%
6,034
6,433
6,905
7,471
8,163
11.0%
5,601
5,937
6,329
6,792
7,348
11.5%
5,226
5,512
5,842
6,227
6,682
12.0%
4,898
5,144
5,425
5,749
6,127
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
