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 · Methodhub Software Limited · 7 November 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
Methodhub Software Limited Discounted cash flow · base FY26
Methodhub Software Limited
Value per share, this model₹586
CMP, 6 Nov 2026₹67.02
Difference774.3%
Growth the CMP implies—
This note states the assumptions and the arithmetic of one model of Methodhub Software Limited, 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
8% a year
FY26 —% · 5-yr CAGR —%
EBITDA margin
18.9%
FY26 18.9% · 5-yr average 18.9%
Depreciation · capex, % of revenue
0% · 1%, fading to 1.2× depreciation
FY26 0.0% · 1.0%
Working capital, % of added revenue · tax
0.5% · 16.6%
2 working-capital days · effective 16.6%
Discount rate
11.00%
1-yr beta 0.87
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(60) · ₹0 · ₹0 cr
FY26 net debt ₹(60) cr
Shares
1.89 crore
1.89 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
333
360
388
419
453
489
growth %
—
8.0
8.0
8.0
8.0
8.0
EBITDA
63
68
73
79
86
92
Depreciation
0
0
0
0
0
0
NOPAT
53
57
61
66
71
77
less capex
(3)
(4)
(3)
(2)
(1)
0
less working-capital build
—
(0)
(0)
(0)
(0)
(0)
Free cash flow to firm
—
53
58
64
70
77
Present value
50
50
49
49
48
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 · Methodhub Software Limited · 7 November 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
246
PV of the terminal value (76% of EV)
799
Enterprise value
1,045
less net debt
60
less non-controlling interest
0
add non-operating investments
0
Equity value
1,105
÷ 1.89 crore shares
₹586
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
604
647
697
759
837
10.5%
560
595
636
686
747
11.0%
522
551
586
627
676
11.5%
489
514
543
577
617
12.0%
460
482
507
535
568
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
