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 · East India Drums and Barrels M · 9 October 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
East India Drums and Barrels M Discounted cash flow · base FY25
East India Drums and Barrels M
Value per share, this model₹95
CMP, 8 Oct 2026₹95.00
Difference0.0%
Growth the CMP implies8.0%/yr
This note states the assumptions and the arithmetic of one model of East India Drums and Barrels M, built on its filed FY25 standalone 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
FY25 —% · 5-yr CAGR 816.2%
EBITDA margin
5.2%
FY25 5.2% · 5-yr average 5.2%
Depreciation · capex, % of revenue
1.2% · 2.9%, fading to 1.2× depreciation
FY25 1.2% · 2.9%
Working capital, % of added revenue · tax
0% · 11.4%
-11 working-capital days · effective 11.4%
Discount rate
11.00%
1-yr beta 0.2
After FY30
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹30 · ₹0 · ₹0 cr
FY25 net debt ₹30 cr
Shares
1.48 crore
1.48 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY25
FY26
FY27
FY28
FY29
FY30
Revenue
271
293
316
342
369
398
growth %
—
8.0
8.0
8.0
8.0
8.0
EBITDA
14
15
16
18
19
21
Depreciation
(3)
(4)
(4)
(4)
(4)
(5)
NOPAT
10
10
11
12
13
14
less capex
(8)
(8)
(8)
(7)
(7)
(6)
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
5
7
9
11
13
Present value
5
6
7
8
8
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 · East India Drums and Barrels M · 9 October 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
34
PV of the terminal value (80% of EV)
137
Enterprise value
170
less net debt
(30)
less non-controlling interest
0
add non-operating investments
0
Equity value
140
÷ 1.48 crore shares
₹95
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
99
108
119
133
150
10.5%
89
97
106
117
130
11.0%
81
87
95
104
115
11.5%
74
79
86
93
102
12.0%
68
72
78
84
91
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
