Models
CAREER POINT EDUTECH LTDCPEDUOther Consumer Services
₹205per 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₹205implied FY26 P/E 15.7× · EV/EBITDA 14.2×
Against CMP ₹178.15+15.2%close of 8 Oct 2026
Growth the CMP implies4.4%revenue, a year for 5 years, on your other inputs
Value after FY3176%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
₹160₹296
52-week rangetraded range, a fact not a value
₹141₹339
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | 90 |
| PV of terminal value | 278 |
| Enterprise value | 368 |
| less net debt | 5 |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | 373 |
| ÷ 1.82 crore shares | ₹205 |
76% of the value sits after FY31. Usual when return on capital sits near the cost of capital; the 5 explicit years carry little of it.
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% | 212 | 227 | 245 | 268 | 296 |
| 10.50% | 196 | 209 | 224 | 242 | 263 |
| 11.00% | 182 | 193 | 205 | 220 | 238 |
| 11.50% | 170 | 179 | 190 | 202 | 216 |
| 12.00% | 160 | 168 | 177 | 187 | 199 |
The outlined cell is your model. Green figures sit above the CMP of ₹178.15; 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 | 172 · 204 · 244 |
| Draws below the CMP | 15% |
| Rank correlation with discount rate | −0.67 |
| Rank correlation with ebitda margin | +0.56 |
| Rank correlation with revenue growth | +0.42 |
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 | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Revenue | 51 | 55 | 60 | 65 | 70 | 75 |
| growth % | — | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 |
| EBITDA | 26 | 28 | 30 | 33 | 35 | 38 |
| margin % | 50.5 | 50.5 | 50.5 | 50.5 | 50.5 | 50.5 |
| less depreciation | (1) | (1) | (1) | (1) | (1) | (1) |
| EBIT | 25 | 27 | 29 | 32 | 34 | 37 |
| less tax on EBIT | (7) | (7) | (8) | (8) | (9) | (10) |
| NOPAT | 19 | 20 | 22 | 24 | 25 | 27 |
| add depreciation | 1 | 1 | 1 | 1 | 1 | 1 |
| less capex | (0) | (0) | (0) | (1) | (1) | (1) |
| less working-capital build | — | (0) | (0) | (0) | (0) | (0) |
| Free cash flow to firm | — | 20 | 22 | 23 | 25 | 27 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | |
| Present value | 19 | 19 | 18 | 17 | 17 |
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 0, dividends at 19.8% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | 25 | 27 | 29 | 32 | 34 | 37 |
| Interest at 8% on debt | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 27 | 29 | 32 | 34 | 37 | |
| Profit after tax | 23 | 20 | 22 | 24 | 25 | 27 |
| Dividends | (5) | (4) | (4) | (5) | (5) | (5) |
| Balance sheet, year end | ||||||
| Cash | 5 | 22 | 39 | 58 | 78 | 99 |
| Working capital | 4 | 5 | 5 | 5 | 6 | 6 |
| Net block and other assets | 77 | 76 | 76 | 75 | 75 | 76 |
| Debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity | 76 | 92 | 109 | 128 | 149 | 171 |
| Balance check | 0 | 0 | 0 | (0) | (0) | 0 |
| Cash flow | ||||||
| From operations | 21 | 22 | 24 | 26 | 28 | |
| Investing (capex) | (0) | (0) | (1) | (1) | (1) | |
| Financing (dividends) | (4) | (4) | (5) | (5) | (5) | |
| Net change in cash | 16 | 17 | 19 | 20 | 21 | |
| Free cash flow to equity | 20 | 22 | 23 | 25 | 27 | |
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 | 8% | 50.5% | 11.00% | 5% | ₹205 | 15.2% |
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.