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 · G-TEC JAINX EDUCATION LTD · 9 October 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
G-TEC JAINX EDUCATION LTD Discounted cash flow · base FY26
G-TEC JAINX EDUCATION LTD
Value per share, this model₹(11)
CMP, 8 Oct 2026₹35.00
Difference(130.7)%
Growth the CMP implies—
This note states the assumptions and the arithmetic of one model of G-TEC JAINX EDUCATION 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
0% a year
FY26 0.0% · 5-yr CAGR 45.0%
EBITDA margin
-10.2%
FY26 (10.2)% · 5-yr average (21.7)%
Depreciation · capex, % of revenue
1.8% · 0%, fading to 1.2× depreciation
FY26 1.8% · 0.0%
Working capital, % of added revenue · tax
17.3% · 25.17%
63 working-capital days · effective 25.2%
Discount rate
11.00%
1-yr beta 0.24
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹1 · ₹0 · ₹0 cr
FY26 net debt ₹1 cr
Shares
1.02 crore
1.02 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
8
8
8
8
8
8
growth %
0.0
0.0
0.0
0.0
0.0
0.0
EBITDA
(1)
(1)
(1)
(1)
(1)
(1)
Depreciation
(0)
(0)
(0)
(0)
(0)
(0)
NOPAT
(1)
(1)
(1)
(1)
(1)
(1)
less capex
0
0
(0)
(0)
(0)
(0)
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
(1)
(1)
(1)
(1)
(1)
Present value
(1)
(1)
(0)
(0)
(0)
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 · G-TEC JAINX EDUCATION LTD · 9 October 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
(2)
PV of the terminal value (—% of EV)
(7)
Enterprise value
(10)
less net debt
(1)
less non-controlling interest
0
add non-operating investments
0
Equity value
(11)
÷ 1.02 crore shares
₹(11)
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
(11)
(12)
(13)
(14)
(15)
10.5%
(10)
(11)
(12)
(12)
(14)
11.0%
(10)
(10)
(11)
(11)
(12)
11.5%
(9)
(9)
(10)
(11)
(11)
12.0%
(9)
(9)
(9)
(10)
(10)
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
