Models
Mehai Technology LimitedBSE 540730Commercial Services & Supplies
₹-0per 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₹(0)implied FY26 P/E (1.5)× · EV/EBITDA 2.8×
Against CMP ₹1.12−120.7%close of 8 Oct 2026
Growth the CMP implies—%no growth rate between −20% and 45% a year brings the value to the CMP on your other inputs
Value after FY31197%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
₹(1)₹0
52-week rangetraded range, a fact not a value
₹1₹10
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | (42) |
| PV of terminal value | 86 |
| Enterprise value | 44 |
| less net debt | (61) |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | (17) |
| ÷ 74.86 crore shares | ₹(0) |
197% 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% | (0) | (0) | 0 | 0 | 0 |
| 10.50% | (0) | (0) | (0) | 0 | 0 |
| 11.00% | (0) | (0) | (0) | (0) | 0 |
| 11.50% | (0) | (0) | (0) | (0) | (0) |
| 12.00% | (1) | (1) | (0) | (0) | (0) |
The outlined cell is your model. Green figures sit above the CMP of ₹1.12; 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 | (1) · (0) · 0 |
| Draws below the CMP | 100% |
| Rank correlation with ebitda margin | +0.73 |
| Rank correlation with discount rate | −0.50 |
| Rank correlation with revenue growth | −0.41 |
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 | 9 | 15 | 119 | 124 | 129 | 135 | 140 | 146 | 151 |
| growth % | — | 70.3 | 701.2 | 4.2 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 |
| EBITDA | 1 | 2 | 13 | 15 | 16 | 17 | 17 | 18 | 19 |
| margin % | 10.5 | 13.7 | 11.1 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 |
| less depreciation | (0) | (0) | (1) | (1) | (1) | (1) | (1) | (1) | (1) |
| EBIT | 1 | 2 | 13 | 15 | 15 | 16 | 17 | 17 | 18 |
| less tax on EBIT | (4) | (5) | (5) | (5) | (5) | (5) | |||
| NOPAT | 10 | 11 | 11 | 12 | 12 | 13 | |||
| add depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| less capex | 0 | (37) | (35) | (32) | (33) | (26) | (18) | (10) | (1) |
| less working-capital build | — | (3) | (4) | (4) | (4) | (4) | |||
| Free cash flow to firm | 3 | (35) | (56) | — | (25) | (18) | (10) | (1) | 8 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | ||||
| Present value | (24) | (15) | (8) | (1) | 5 |
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 64, dividends at 0% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | 15 | 15 | 16 | 17 | 17 | 18 |
| Interest at 8.8% on debt | (6) | (6) | (6) | (6) | (6) | |
| Profit before tax | 10 | 10 | 11 | 12 | 12 | |
| Profit after tax | 0 | 7 | 7 | 8 | 8 | 9 |
| Dividends | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance sheet, year end | ||||||
| Cash | 3 | (26) | (48) | (61) | (67) | (62) |
| Working capital | 87 | 90 | 94 | 98 | 102 | 106 |
| Net block and other assets | 209 | 242 | 267 | 285 | 294 | 294 |
| Debt | 64 | 64 | 64 | 64 | 64 | 64 |
| Equity | 220 | 227 | 234 | 241 | 249 | 258 |
| Balance check | 0 | (0) | 0 | (0) | 0 | 0 |
| Cash flow | ||||||
| From operations | 4 | 4 | 5 | 5 | 5 | |
| Investing (capex) | (33) | (26) | (18) | (10) | (1) | |
| Financing (dividends) | 0 | 0 | 0 | 0 | 0 | |
| Net change in cash | (29) | (22) | (14) | (5) | 4 | |
| Free cash flow to equity | (29) | (22) | (14) | (5) | 4 | |
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% | 12.4% | 11.00% | 5% | ₹(0) | (120.7)% |
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.