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 · Enbee Trade & Finance Ltd · 12 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
Enbee Trade & Finance Ltd Discounted cash flow · base FY26
Enbee Trade & Finance Ltd
Value per share, this model₹14
CMP 2026-09-10₹0.27
Difference4918.6%
Growth the CMP implies(20.0)%/yr
This note states the assumptions and the arithmetic of one model of Enbee Trade & Finance 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
30% a year
FY26 55.2% · 5-yr CAGR 73.4%
EBITDA margin
73.5%
FY26 73.5% · 5-yr average 53.1%
Depreciation · capex, % of revenue
1.5% · 0%, fading to 1.2× depreciation
FY26 1.5% · 0.0%
Working capital, % of added revenue · tax
0% · 25.4%
0 working-capital days · effective 25.4%
Discount rate
11.00%
1-yr beta 0.96
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
57.17 crore
57.17 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
31
40
52
67
87
114
growth %
55.2
30.0
30.0
30.0
30.0
30.0
EBITDA
23
29
38
49
64
84
Depreciation
(0)
(1)
(1)
(1)
(1)
(2)
NOPAT
16
21
28
36
47
61
less capex
0
0
(0)
(1)
(1)
(2)
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
22
28
37
47
61
Present value
21
24
28
33
38
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 · Enbee Trade & Finance Ltd · 12 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
144
PV of the terminal value (81% of EV)
631
Enterprise value
775
less net debt
0
less non-controlling interest
0
add non-operating investments
0
Equity value
775
÷ 57.17 crore shares
₹14
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
14
15
16
18
20
10.5%
13
14
15
16
18
11.0%
12
13
14
15
16
11.5%
11
12
12
13
14
12.0%
10
11
11
12
13
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
