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 · CAREER POINT EDUTECH LTD · 9 October 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
CAREER POINT EDUTECH LTD Discounted cash flow · base FY26
CAREER POINT EDUTECH LTD
Value per share, this model₹205
CMP, 8 Oct 2026₹178.15
Difference15.2%
Growth the CMP implies4.4%/yr
This note states the assumptions and the arithmetic of one model of CAREER POINT EDUTECH 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
8% a year
FY26 —% · 5-yr CAGR —%
EBITDA margin
50.5%
FY26 50.5% · 5-yr average 50.5%
Depreciation · capex, % of revenue
1.2% · 0.3%, fading to 1.2× depreciation
FY26 1.2% · 0.3%
Working capital, % of added revenue · tax
8.5% · 26%
31 working-capital days · effective 26.0%
Discount rate
11.00%
1-yr beta 1.33
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(5) · ₹0 · ₹0 cr
FY26 net debt ₹(5) cr
Shares
1.82 crore
1.82 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
51
55
60
65
70
75
growth %
—
8.0
8.0
8.0
8.0
8.0
EBITDA
26
28
30
33
35
38
Depreciation
(1)
(1)
(1)
(1)
(1)
(1)
NOPAT
19
20
22
24
25
27
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
Present value
19
19
18
17
17
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 · CAREER POINT EDUTECH LTD · 9 October 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
90
PV of the terminal value (76% of EV)
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
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
212
227
245
268
296
10.5%
196
209
224
242
263
11.0%
182
193
205
220
238
11.5%
170
179
190
202
216
12.0%
160
168
177
187
199
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
