Models
EXXARO TILES LIMITEDEXXAROConsumer Durables
₹1per share · Base Model Note
Revenue growth, the horizon and scenarios are yours to change. Every other input is part of the Trader plan; saving, sharing a saved link and the live-formula workbook are part of the Institutional plan.
Scenario
Value per share, your model₹1implied FY26 P/E 11.0× · EV/EBITDA 5.3×
Against CMP ₹6.39−84.5%close of 2026-09-10
Growth the CMP implies45.0%revenue, a year for 5 years, on your other inputs
Value after FY3170%share of enterprise value in the terminal
This figure is the arithmetic of your inputs and nothing else. MarketPing publishes no fair value, target or rating; the model is yours.
Where the methods land · ₹ per share · the dashed line is the CMP
DCF, rate ±1 · growth ±1your model across the sensitivity grid
₹0₹2
52-week rangetraded range, a fact not a value
₹6₹10
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | 40 |
| PV of terminal value | 92 |
| Enterprise value | 132 |
| less net debt | (88) |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | 44 |
| ÷ 44.74 crore shares | ₹1 |
Free cash flow, filed and modelled · ₹ '000 crore
Filed, cash from operations − capexModelled free cash flow to firm
Sensitivity · ₹ per share
Down Across| WACC ↓terminal growth → | 4.0% | 4.5% | 5.0% | 5.5% | 6.0% |
|---|---|---|---|---|---|
| 10.00% | 1 | 1 | 2 | 2 | 2 |
| 10.50% | 1 | 1 | 1 | 1 | 2 |
| 11.00% | 1 | 1 | 1 | 1 | 1 |
| 11.50% | 1 | 1 | 1 | 1 | 1 |
| 12.00% | 0 | 0 | 1 | 1 | 1 |
The outlined cell is your model. Green figures sit above the CMP of ₹6.39; n/a marks a terminal growth at or above the discount rate. Steps: WACC and terminal growth ±0.5 point, growth ±2, margin ±1.
Distribution of outcomes · 4,000 draws · growth, margin and the discount rate vary together
| 10th · 50th · 90th percentile, ₹ per share | 0 · 1 · 2 |
| Draws below the CMP | 100% |
| Rank correlation with ebitda margin | +0.85 |
| Rank correlation with discount rate | −0.50 |
| Rank correlation with revenue growth | −0.02 |
Each driver is drawn from a PERT distribution between the lowest and highest value across your scenarios (or ±50% growth, ±20% margin when there is one scenario), with the discount rate ±1.5 points. Seeded, so the same inputs give the same picture.
Projected cash flow to the firm · ₹ crore
History Forward| ₹ crore | FY23 | FY24 | FY25 | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 317 | 302 | 304 | 305 | 305 | 305 | 305 | 305 | 305 |
| growth % | (2.5) | (4.9) | 0.8 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| EBITDA | 33 | 25 | 22 | 25 | 25 | 25 | 25 | 25 | 25 |
| margin % | 10.3 | 8.1 | 7.3 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 |
| less depreciation | (16) | (9) | (10) | (10) | (10) | (10) | (10) | (10) | (10) |
| EBIT | 17 | 15 | 13 | 15 | 15 | 15 | 15 | 15 | 15 |
| less tax on EBIT | (4) | (4) | (4) | (4) | (4) | (4) | |||
| NOPAT | 11 | 11 | 11 | 11 | 11 | 11 | |||
| add depreciation | 16 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| less capex | (64) | (5) | (7) | (9) | (9) | (10) | (10) | (11) | (12) |
| less working-capital build | — | 0 | 0 | 0 | 0 | 0 | |||
| Free cash flow to firm | (41) | (0) | 16 | — | 11 | 11 | 10 | 10 | 9 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | ||||
| Present value | 11 | 9 | 8 | 7 | 6 |
History columns are the filed years (free cash flow there is cash from operations − capex, as filed); the base year and everything to its right come from the engine. Forward is the explicit horizon of the model itself: 3, 5 or 10 years, then flat.
The three statements, projected · ₹ crore · debt held at 90, dividends at 0% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | 15 | 15 | 15 | 15 | 15 | 15 |
| Interest at 13.1% on debt | (12) | (12) | (12) | (12) | (12) | |
| Profit before tax | 3 | 3 | 3 | 3 | 3 | |
| Profit after tax | 3 | 2 | 2 | 2 | 2 | 2 |
| Dividends | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance sheet, year end | ||||||
| Cash | 2 | 5 | 7 | 9 | 10 | 11 |
| Working capital | 170 | 170 | 170 | 170 | 170 | 170 |
| Net block and other assets | 316 | 316 | 316 | 317 | 318 | 320 |
| Debt | 90 | 90 | 90 | 90 | 90 | 90 |
| Equity | 280 | 282 | 285 | 287 | 289 | 292 |
| Balance check | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow | ||||||
| From operations | 12 | 12 | 12 | 12 | 12 | |
| Investing (capex) | (9) | (10) | (10) | (11) | (12) | |
| Financing (dividends) | 0 | 0 | 0 | 0 | 0 | |
| Net change in cash | 3 | 2 | 2 | 1 | 0 | |
| Free cash flow to equity | 3 | 2 | 2 | 1 | 0 | |
Other liabilities are held at their FY26 level, so the check tests only what the model moves: cash, working capital, net block and other assets, debt and equity. A non-zero check would mean the three statements no longer tie.
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | DCF | 0% | 8.2% | 11.00% | 5% | ₹1 | (84.5)% |
A scenario is a full set of inputs under a name. Keep Base as the filed history carried forward; add Bull and Bear by saving the current inputs under those names and moving the two or three assumptions you actually hold a view on. The distribution above draws each driver between the lowest and highest value across your scenarios, so three scenarios give it a real range; with one scenario it falls back to fixed bands.