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 · DYNAMIC CABLES LIMITED · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
DYNAMIC CABLES LIMITED Discounted cash flow · base FY26
DYNAMIC CABLES LIMITED
Value per share, this model₹213
CMP 2026-09-10₹458.30
Difference(53.5)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of DYNAMIC CABLES LIMITED, 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
17% a year
FY26 16.8% · 5-yr CAGR 28.4%
EBITDA margin
10.8%
FY26 10.8% · 5-yr average 10.2%
Depreciation · capex, % of revenue
1% · 4.8%, fading to 1.2× depreciation
FY26 1.0% · 4.8%
Working capital, % of added revenue · tax
25.2% · 25.3%
92 working-capital days · effective 25.3%
Discount rate
11.00%
1-yr beta 1.63
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹40 · ₹0 · ₹0 cr
FY26 net debt ₹40 cr
Shares
4.85 crore
4.85 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
1,198
1,401
1,640
1,918
2,245
2,626
growth %
16.8
17.0
17.0
17.0
17.0
17.0
EBITDA
130
151
177
207
242
284
Depreciation
(12)
(14)
(16)
(19)
(22)
(26)
NOPAT
88
103
120
140
164
192
less capex
(57)
(67)
(64)
(58)
(47)
(32)
less working-capital build
—
(51)
(60)
(70)
(82)
(96)
Free cash flow to firm
—
(2)
12
32
57
91
Present value
(2)
11
25
40
57
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 · DYNAMIC CABLES LIMITED · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
130
PV of the terminal value (88% of EV)
943
Enterprise value
1,073
less net debt
(40)
less non-controlling interest
0
add non-operating investments
0
Equity value
1,033
÷ 4.85 crore shares
₹213
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
221
241
264
292
328
10.5%
201
217
236
259
287
11.0%
184
197
213
232
254
11.5%
169
181
194
209
228
12.0%
156
166
177
190
206
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
