Models
MAURIA UDYOG LIMITEDBSE 539219Industrial Products
₹13per 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₹13implied FY26 P/E 7.1× · EV/EBITDA 8.9×
Against CMP ₹7.60+70.6%close of 2026-09-10
Growth the CMP implies(16.3)%revenue, a year for 5 years, on your other inputs
Value after FY3175%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
₹8₹23
52-week rangetraded range, a fact not a value
₹7₹16
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | 77 |
| PV of terminal value | 232 |
| Enterprise value | 309 |
| less net debt | (136) |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | 173 |
| ÷ 13.32 crore shares | ₹13 |
75% 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% | 14 | 15 | 18 | 20 | 23 |
| 10.50% | 12 | 13 | 15 | 17 | 20 |
| 11.00% | 10 | 12 | 13 | 15 | 17 |
| 11.50% | 9 | 10 | 11 | 13 | 14 |
| 12.00% | 8 | 9 | 10 | 11 | 12 |
The outlined cell is your model. Green figures sit above the CMP of ₹7.60; 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 | 9 · 13 · 17 |
| Draws below the CMP | 3% |
| Rank correlation with ebitda margin | +0.73 |
| Rank correlation with discount rate | −0.64 |
| Rank correlation with revenue growth | +0.02 |
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 | FY23 | FY24 | FY25 | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 232 | 335 | 409 | 424 | 441 | 459 | 477 | 496 | 516 |
| growth % | — | 44.6 | 22.0 | 3.8 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 |
| EBITDA | 1 | 20 | 40 | 35 | 36 | 38 | 39 | 41 | 42 |
| margin % | 0.3 | 6.0 | 9.8 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 |
| less depreciation | (3) | (3) | (3) | (4) | (4) | (4) | (4) | (4) | (5) |
| EBIT | (2) | 17 | 37 | 31 | 32 | 33 | 35 | 36 | 38 |
| less tax on EBIT | (9) | (9) | (10) | (10) | (11) | (11) | |||
| NOPAT | 22 | 23 | 24 | 25 | 26 | 27 | |||
| add depreciation | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 |
| less capex | (8) | (61) | (34) | (6) | (6) | (6) | (6) | (6) | (6) |
| less working-capital build | — | (3) | (3) | (3) | (3) | (3) | |||
| Free cash flow to firm | 145 | (26) | 66 | — | 18 | 19 | 20 | 21 | 22 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | ||||
| Present value | 17 | 16 | 15 | 15 | 14 |
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 138, dividends at 0% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | 31 | 32 | 33 | 35 | 36 | 38 |
| Interest at 5% on debt | (7) | (7) | (7) | (7) | (7) | |
| Profit before tax | 25 | 27 | 28 | 29 | 31 | |
| Profit after tax | 24 | 18 | 19 | 20 | 21 | 22 |
| Dividends | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance sheet, year end | ||||||
| Cash | 3 | 15 | 29 | 44 | 60 | 78 |
| Working capital | 74 | 77 | 80 | 84 | 87 | 90 |
| Net block and other assets | 347 | 349 | 351 | 352 | 354 | 355 |
| Debt | 138 | 138 | 138 | 138 | 138 | 138 |
| Equity | 56 | 74 | 93 | 113 | 134 | 155 |
| Balance check | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow | ||||||
| From operations | 19 | 20 | 21 | 22 | 23 | |
| Investing (capex) | (6) | (6) | (6) | (6) | (6) | |
| Financing (dividends) | 0 | 0 | 0 | 0 | 0 | |
| Net change in cash | 13 | 14 | 15 | 16 | 17 | |
| Free cash flow to equity | 13 | 14 | 15 | 16 | 17 | |
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% | 8.2% | 11.00% | 5% | ₹13 | 70.6% |
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.