Models
NIKHIL ADHESIVES LTD.BSE 526159Chemicals & Petrochemicals
₹54per 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₹54implied FY26 P/E 11.7× · EV/EBITDA 8.9×
Against CMP ₹82.98−34.6%close of 2026-09-10
Growth the CMP implies45.0%revenue, a year for 5 years, on your other inputs
Value after FY3168%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
₹40₹82
52-week rangetraded range, a fact not a value
₹57₹122
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | 100 |
| PV of terminal value | 212 |
| Enterprise value | 312 |
| less net debt | (63) |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | 249 |
| ÷ 4.59 crore shares | ₹54 |
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% | 56 | 61 | 67 | 73 | 82 |
| 10.50% | 51 | 55 | 60 | 65 | 72 |
| 11.00% | 47 | 51 | 54 | 59 | 64 |
| 11.50% | 44 | 46 | 50 | 53 | 58 |
| 12.00% | 40 | 43 | 46 | 49 | 52 |
The outlined cell is your model. Green figures sit above the CMP of ₹82.98; 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 | 45 · 54 · 65 |
| Draws below the CMP | 100% |
| Rank correlation with discount rate | −0.76 |
| Rank correlation with ebitda margin | +0.63 |
| 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 | FY23 | FY24 | FY25 | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 743 | 564 | 585 | 554 | 526 | 500 | 475 | 451 | 428 |
| growth % | (8.6) | (24.1) | 3.6 | (5.3) | (5.0) | (5.0) | (5.0) | (5.0) | (5.0) |
| EBITDA | 35 | 31 | 37 | 35 | 34 | 32 | 30 | 29 | 27 |
| margin % | 4.7 | 5.5 | 6.3 | 6.4 | 6.4 | 6.4 | 6.4 | 6.4 | 6.4 |
| less depreciation | (5) | (6) | (7) | (8) | (7) | (7) | (7) | (6) | (6) |
| EBIT | 29 | 25 | 30 | 28 | 26 | 25 | 24 | 23 | 21 |
| less tax on EBIT | (7) | (7) | (7) | (6) | (6) | (6) | |||
| NOPAT | 20 | 19 | 18 | 17 | 17 | 16 | |||
| add depreciation | 5 | 6 | 7 | 8 | 7 | 7 | 7 | 6 | 6 |
| less capex | (19) | (17) | (11) | (4) | (4) | (5) | (6) | (6) | (7) |
| less working-capital build | — | 7 | 7 | 7 | 6 | 6 | |||
| Free cash flow to firm | 2 | (3) | (4) | — | 30 | 28 | 25 | 23 | 20 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | ||||
| Present value | 29 | 24 | 19 | 16 | 13 |
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 66, dividends at 5.8% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | 28 | 26 | 25 | 24 | 23 | 21 |
| Interest at 10.4% on debt | (7) | (7) | (7) | (7) | (7) | |
| Profit before tax | 19 | 18 | 17 | 16 | 15 | |
| Profit after tax | 17 | 14 | 13 | 12 | 12 | 11 |
| Dividends | (1) | (1) | (1) | (1) | (1) | (1) |
| Balance sheet, year end | ||||||
| Cash | 2 | 27 | 48 | 68 | 85 | 99 |
| Working capital | 145 | 137 | 130 | 124 | 118 | 112 |
| Net block and other assets | 187 | 184 | 181 | 180 | 180 | 182 |
| Debt | 66 | 66 | 66 | 66 | 66 | 66 |
| Equity | 146 | 159 | 172 | 183 | 194 | 204 |
| Balance check | 0 | 0 | (0) | (0) | 0 | (0) |
| Cash flow | ||||||
| From operations | 29 | 27 | 26 | 24 | 23 | |
| Investing (capex) | (4) | (5) | (6) | (6) | (7) | |
| Financing (dividends) | (1) | (1) | (1) | (1) | (1) | |
| Net change in cash | 24 | 22 | 19 | 17 | 15 | |
| Free cash flow to equity | 25 | 22 | 20 | 18 | 15 | |
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 | -5% | 6.4% | 11.00% | 5% | ₹54 | (34.6)% |
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.