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 · JUPITER LIFE LINE HOSP L · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
JUPITER LIFE LINE HOSP L Discounted cash flow · base FY26
JUPITER LIFE LINE HOSP L
Value per share, this model₹568
CMP 2026-09-10₹279.20
Difference103.5%
Growth the CMP implies6.2%/yr
This note states the assumptions and the arithmetic of one model of JUPITER LIFE LINE HOSP L, 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
19% a year
FY26 18.9% · 5-yr CAGR —%
EBITDA margin
22.9%
FY26 22.9% · 5-yr average 22.9%
Depreciation · capex, % of revenue
5.8% · 33.5%, fading to 1.2× depreciation
FY26 5.8% · 33.5%
Working capital, % of added revenue · tax
1.2% · 25%
5 working-capital days · effective 25.0%
Discount rate
11.00%
1-yr beta —
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹454 · ₹0 · ₹0 cr
FY26 net debt ₹454 cr
Shares
6.56 crore
6.56 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
1,500
1,785
2,124
2,527
3,008
3,579
growth %
18.9
19.0
19.0
19.0
19.0
19.0
EBITDA
343
409
486
579
689
820
Depreciation
(88)
(104)
(123)
(147)
(174)
(208)
NOPAT
192
229
272
324
386
459
less capex
(502)
(598)
(571)
(511)
(409)
(249)
less working-capital build
—
(3)
(4)
(5)
(6)
(7)
Free cash flow to firm
—
(269)
(179)
(45)
146
411
Present value
(255)
(153)
(35)
101
257
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 · JUPITER LIFE LINE HOSP L · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
(86)
PV of the terminal value (102% of EV)
4,265
Enterprise value
4,179
less net debt
(454)
less non-controlling interest
0
add non-operating investments
0
Equity value
3,725
÷ 6.56 crore shares
₹568
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
593
658
736
831
950
10.5%
527
581
644
721
814
11.0%
470
515
568
631
706
11.5%
421
460
504
556
617
12.0%
378
411
449
493
544
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
