Models
M LAKHAMSI INDUSTRIES LIMITEDBSE 512153Commercial Services & Supplies
₹-23per 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₹(23)implied FY26 P/E (19.4)× · EV/EBITDA 13.4×
Against CMP ₹11.07−305.2%close of 2026-05-28
Growth the CMP implies45.0%revenue, a year for 5 years, on your other inputs
Value after FY3181%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
₹(28)₹(13)
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | 2 |
| PV of terminal value | 10 |
| Enterprise value | 12 |
| less net debt | (26) |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | (14) |
| ÷ 0.60 crore shares | ₹(23) |
81% of the value sits after FY31. Usual when return on capital sits near the cost of capital; the 5 explicit years carry little of it.
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% | (22) | (20) | (18) | (16) | (13) |
| 10.50% | (24) | (22) | (21) | (19) | (16) |
| 11.00% | (25) | (24) | (23) | (21) | (19) |
| 11.50% | (27) | (26) | (24) | (23) | (21) |
| 12.00% | (28) | (27) | (26) | (25) | (23) |
The outlined cell is your model. Green figures sit above the CMP of ₹11.07; 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 | (25) · (23) · (19) |
| Draws below the CMP | 100% |
| Rank correlation with discount rate | −0.92 |
| Rank correlation with ebitda margin | +0.38 |
| Rank correlation with revenue growth | −0.03 |
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 | FY24 | FY25 | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 111 | 119 | 114 | 110 | 105 | 101 | 97 | 93 |
| growth % | — | 7.4 | (4.1) | (4.0) | (4.0) | (4.0) | (4.0) | (4.0) |
| EBITDA | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| margin % | 1.3 | 0.3 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| less depreciation | (0) | (0) | (0) | (0) | (0) | (0) | (0) | (0) |
| EBIT | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| less tax on EBIT | (0) | (0) | (0) | (0) | (0) | (0) | ||
| NOPAT | 1 | 1 | 0 | 0 | 0 | 0 | ||
| add depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| less capex | (0) | (0) | (1) | (1) | (1) | (1) | (0) | (0) |
| less working-capital build | — | 1 | 1 | 1 | 1 | 1 | ||
| Free cash flow to firm | (13) | (0) | — | 0 | 0 | 1 | 1 | 1 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | |||
| Present value | 0 | 0 | 1 | 1 | 1 |
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 27, dividends at 0% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest at 6.4% on debt | (2) | (2) | (2) | (2) | (2) | |
| Profit before tax | (1) | (1) | (1) | (1) | (1) | |
| Profit after tax | 0 | (1) | (1) | (1) | (1) | (1) |
| Dividends | (0) | 0 | 0 | 0 | 0 | 0 |
| Balance sheet, year end | ||||||
| Cash | 1 | 1 | (0) | (1) | (1) | (1) |
| Working capital | 16 | 16 | 15 | 14 | 14 | 13 |
| Net block and other assets | 40 | 40 | 41 | 41 | 42 | 42 |
| Debt | 27 | 27 | 27 | 27 | 27 | 27 |
| Equity | 9 | 9 | 8 | 7 | 7 | 6 |
| Balance check | 0 | (0) | (0) | (0) | 0 | 0 |
| Cash flow | ||||||
| From operations | 0 | 0 | 0 | (0) | (0) | |
| Investing (capex) | (1) | (1) | (1) | (0) | (0) | |
| Financing (dividends) | 0 | 0 | 0 | 0 | 0 | |
| Net change in cash | (1) | (1) | (1) | (0) | (0) | |
| Free cash flow to equity | (1) | (1) | (1) | (0) | (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 | -4% | 0.8% | 11.00% | 5% | ₹(23) | (305.2)% |
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.