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 · GTL LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
GTL LTD Discounted cash flow · base FY21
GTL LTD
Value per share, this model₹41
CMP 2026-09-10₹7.22
Difference466.8%
Growth the CMP implies(19.4)%/yr
This note states the assumptions and the arithmetic of one model of GTL LTD, built on its filed FY21 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
2.5% a year
FY21 2.6% · 5-yr CAGR —%
EBITDA margin
26%
FY21 26.0% · 5-yr average (62.2)%
Depreciation · capex, % of revenue
2.1% · 0.8%, fading to 1.2× depreciation
FY21 2.1% · 0.8%
Working capital, % of added revenue · tax
0% · 0%
-18 working-capital days · effective 0.0%
Discount rate
11.00%
1-yr beta 1.5
After FY26
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹191 · ₹0 · ₹0 cr
FY21 net debt ₹191 cr
Shares
15.73 crore
15.73 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY21
FY22
FY23
FY24
FY25
FY26
Revenue
221
226
232
238
244
250
growth %
2.6
2.5
2.5
2.5
2.5
2.5
EBITDA
58
59
60
62
63
65
Depreciation
(5)
(5)
(5)
(5)
(5)
(5)
NOPAT
53
54
55
57
58
60
less capex
(2)
(2)
(3)
(4)
(5)
(6)
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
57
58
58
58
59
Present value
54
49
45
40
37
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 · GTL LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
225
PV of the terminal value (73% of EV)
610
Enterprise value
835
less net debt
(191)
less non-controlling interest
0
add non-operating investments
0
Equity value
644
÷ 15.73 crore shares
₹41
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
43
46
51
57
64
10.5%
39
42
46
50
56
11.0%
35
38
41
45
49
11.5%
32
34
37
40
44
12.0%
29
31
34
36
39
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
