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 · OM INFRA LIMITED · 9 October 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
OM INFRA LIMITED Discounted cash flow · base FY26
OM INFRA LIMITED
Value per share, this model₹54
CMP, 8 Oct 2026₹68.50
Difference(21.4)%
Growth the CMP implies—
This note states the assumptions and the arithmetic of one model of OM INFRA 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
-5% a year
FY26 (29.8)% · 5-yr CAGR 16.2%
EBITDA margin
5.6%
FY26 5.6% · 5-yr average 7.1%
Depreciation · capex, % of revenue
1% · 1.4%, fading to 1.2× depreciation
FY26 1.0% · 1.4%
Working capital, % of added revenue · tax
116.7% · 7.1%
426 working-capital days · effective 7.1%
Discount rate
11.00%
1-yr beta 1.03
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹63 · ₹0 · ₹0 cr
FY26 net debt ₹63 cr
Shares
9.63 crore
9.63 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
500
475
451
429
407
387
growth %
(29.8)
(5.0)
(5.0)
(5.0)
(5.0)
(5.0)
EBITDA
28
27
25
24
23
22
Depreciation
(5)
(5)
(5)
(4)
(4)
(4)
NOPAT
22
20
19
18
17
17
less capex
(7)
(7)
(6)
(6)
(5)
(5)
less working-capital build
—
29
28
26
25
24
Free cash flow to firm
—
48
45
43
41
40
Present value
45
39
33
29
25
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 · OM INFRA LIMITED · 9 October 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
171
PV of the terminal value (71% of EV)
411
Enterprise value
581
less net debt
(63)
less non-controlling interest
0
add non-operating investments
0
Equity value
518
÷ 9.63 crore shares
₹54
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
56
60
65
71
79
10.5%
51
55
59
64
70
11.0%
47
50
54
58
63
11.5%
44
47
49
53
57
12.0%
41
43
46
49
52
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
