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 · ELEGANT FLORICULTURE & AGROTEC · 9 October 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
ELEGANT FLORICULTURE & AGROTEC Discounted cash flow · base FY26
ELEGANT FLORICULTURE & AGROTEC
Value per share, this model₹19
CMP, 9 Oct 2026₹4.77
Difference295.6%
Growth the CMP implies—
This note states the assumptions and the arithmetic of one model of ELEGANT FLORICULTURE & AGROTEC, built on its filed FY26 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
30% a year
FY26 12312.3% · 5-yr CAGR 212.7%
EBITDA margin
1.8%
FY26 1.8% · 5-yr average (6.4)%
Depreciation · capex, % of revenue
0% · 0%, fading to 1.2× depreciation
FY26 0.0% · 0.0%
Working capital, % of added revenue · tax
3.4% · 24.7%
12 working-capital days · effective 24.7%
Discount rate
11.00%
1-yr beta 0.56
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹0 · ₹0 · ₹0 cr
FY26 net debt ₹(0) cr
Shares
2.29 crore
2.29 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
160
208
270
352
457
594
growth %
12312.3
30.0
30.0
30.0
30.0
30.0
EBITDA
3
4
5
6
8
11
Depreciation
(0)
0
0
0
0
0
NOPAT
2
3
4
5
6
8
less capex
0
0
0
0
0
0
less working-capital build
—
(2)
(2)
(3)
(4)
(5)
Free cash flow to firm
—
1
2
2
3
3
Present value
1
1
2
2
2
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 · ELEGANT FLORICULTURE & AGROTEC · 9 October 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
8
PV of the terminal value (82% of EV)
35
Enterprise value
43
less net debt
0
less non-controlling interest
0
add non-operating investments
0
Equity value
43
÷ 2.29 crore shares
₹19
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
20
21
23
25
28
10.5%
18
19
21
23
25
11.0%
17
18
19
20
22
11.5%
15
16
17
19
20
12.0%
14
15
16
17
18
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
