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 · GAYATRI PROJECTS LTD · 22 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
GAYATRI PROJECTS LTD Discounted cash flow · base FY26
GAYATRI PROJECTS LTD
Value per share, this model₹1,877
CMP 2026-09-21₹24.52
Difference7554.2%
Growth the CMP implies(20.0)%/yr
This note states the assumptions and the arithmetic of one model of GAYATRI PROJECTS 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 88.2% · 5-yr CAGR (26.3)%
EBITDA margin
234.4%
FY26 234.4% · 5-yr average 21.4%
Depreciation · capex, % of revenue
3.5% · 0.5%, fading to 1.2× depreciation
FY26 3.5% · 0.5%
Working capital, % of added revenue · tax
35.7% · 1.6%
130 working-capital days · effective 1.6%
Discount rate
11.00%
1-yr beta 0.35
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹289 · ₹0 · ₹0 cr
FY26 net debt ₹289 cr
Shares
46.43 crore
46.43 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
847
1,101
1,431
1,861
2,419
3,144
growth %
88.2
30.0
30.0
30.0
30.0
30.0
EBITDA
1,985
2,581
3,355
4,361
5,670
7,371
Depreciation
(29)
(39)
(50)
(65)
(85)
(110)
NOPAT
1,925
2,501
3,252
4,227
5,496
7,144
less capex
(5)
(6)
(20)
(44)
(79)
(132)
less working-capital build
—
(91)
(118)
(153)
(199)
(259)
Free cash flow to firm
—
2,444
3,164
4,096
5,302
6,863
Present value
2,320
2,705
3,155
3,680
4,291
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 · GAYATRI PROJECTS LTD · 22 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
16,151
PV of the terminal value (82% of EV)
71,278
Enterprise value
87,429
less net debt
(289)
less non-controlling interest
0
add non-operating investments
0
Equity value
87,140
÷ 46.43 crore shares
₹1,877
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
1,942
2,095
2,278
2,502
2,783
10.5%
1,782
1,909
2,059
2,239
2,460
11.0%
1,645
1,752
1,877
2,024
2,201
11.5%
1,527
1,618
1,723
1,845
1,990
12.0%
1,423
1,502
1,591
1,694
1,815
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
