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 · Mega Nirman & Industries Limit · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
Mega Nirman & Industries Limit Discounted cash flow · base FY26
Mega Nirman & Industries Limit
Value per share, this model₹(31)
CMP 2026-09-10₹35.90
Difference(185.4)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of Mega Nirman & Industries Limit, 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 112.4% · 5-yr CAGR —%
EBITDA margin
0.6%
FY26 0.6% · 5-yr average (6.3)%
Depreciation · capex, % of revenue
2.2% · 5.6%, fading to 1.2× depreciation
FY26 2.2% · 5.6%
Working capital, % of added revenue · tax
38.8% · 25.2%
142 working-capital days · effective 25.2%
Discount rate
11.00%
1-yr beta 0.38
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹3 · ₹0 · ₹0 cr
FY26 net debt ₹3 cr
Shares
2.56 crore
2.56 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
15
19
25
33
42
55
growth %
112.4
30.0
30.0
30.0
30.0
30.0
EBITDA
0
0
0
0
0
0
Depreciation
(0)
(0)
(1)
(1)
(1)
(1)
NOPAT
(0)
(0)
(0)
(0)
(1)
(1)
less capex
(1)
(1)
(1)
(1)
(1)
(1)
less working-capital build
—
(2)
(2)
(3)
(4)
(5)
Free cash flow to firm
—
(3)
(3)
(4)
(5)
(6)
Present value
(2)
(3)
(3)
(3)
(4)
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 · Mega Nirman & Industries Limit · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
(15)
PV of the terminal value (—% of EV)
(60)
Enterprise value
(76)
less net debt
(3)
less non-controlling interest
0
add non-operating investments
0
Equity value
(79)
÷ 2.56 crore shares
₹(31)
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
(32)
(34)
(37)
(40)
(45)
10.5%
(29)
(31)
(33)
(36)
(40)
11.0%
(27)
(29)
(31)
(33)
(36)
11.5%
(25)
(27)
(28)
(30)
(32)
12.0%
(24)
(25)
(26)
(28)
(30)
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
