Models
PANACHE DIGILIFE LIMITEDPANACHEIT - Services
₹44per 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₹44implied FY26 P/E 3.5× · EV/EBITDA 3.9×
Against CMP ₹519.00−91.6%close of 2026-09-10
Growth the CMP implies45.0%revenue, a year for 5 years, on your other inputs
Value after FY3180%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
₹30₹71
52-week rangetraded range, a fact not a value
₹238₹559
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | 18 |
| PV of terminal value | 74 |
| Enterprise value | 92 |
| less net debt | (22) |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | 70 |
| ÷ 1.60 crore shares | ₹44 |
80% 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% | 46 | 50 | 56 | 63 | 71 |
| 10.50% | 41 | 45 | 49 | 55 | 61 |
| 11.00% | 37 | 40 | 44 | 48 | 53 |
| 11.50% | 33 | 36 | 39 | 43 | 47 |
| 12.00% | 30 | 32 | 35 | 38 | 42 |
The outlined cell is your model. Green figures sit above the CMP of ₹519.00; 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 | (61) · 43 · 112 |
| Draws below the CMP | 100% |
| Rank correlation with revenue growth | −0.78 |
| Rank correlation with ebitda margin | +0.61 |
| Rank correlation with discount rate | −0.08 |
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 | 112 | 97 | 116 | 243 | 316 | 411 | 534 | 694 | 902 |
| growth % | 31.1 | (13.6) | 20.3 | 109.3 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 |
| EBITDA | 6 | 2 | 11 | 24 | 31 | 40 | 52 | 67 | 88 |
| margin % | 5.0 | 1.9 | 9.2 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 |
| less depreciation | (1) | (1) | (1) | (1) | (2) | (2) | (3) | (3) | (5) |
| EBIT | 5 | 1 | 10 | 22 | 29 | 38 | 49 | 64 | 83 |
| less tax on EBIT | (6) | (8) | (10) | (13) | (17) | (21) | |||
| NOPAT | 17 | 22 | 28 | 36 | 47 | 62 | |||
| add depreciation | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 5 |
| less capex | (1) | (1) | (2) | (1) | (1) | (2) | (3) | (4) | (5) |
| less working-capital build | — | (19) | (24) | (32) | (41) | (54) | |||
| Free cash flow to firm | (8) | 4 | (17) | — | 3 | 4 | 5 | 6 | 7 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | ||||
| Present value | 3 | 3 | 4 | 4 | 4 |
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 25, dividends at 0% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | 22 | 29 | 38 | 49 | 64 | 83 |
| Interest at 11.8% on debt | (3) | (3) | (3) | (3) | (3) | |
| Profit before tax | 26 | 35 | 46 | 61 | 80 | |
| Profit after tax | 16 | 19 | 26 | 34 | 45 | 59 |
| Dividends | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance sheet, year end | ||||||
| Cash | 3 | 4 | 5 | 8 | 12 | 17 |
| Working capital | 62 | 81 | 106 | 137 | 178 | 232 |
| Net block and other assets | 162 | 162 | 162 | 162 | 162 | 163 |
| Debt | 25 | 25 | 25 | 25 | 25 | 25 |
| Equity | 106 | 125 | 151 | 185 | 231 | 290 |
| Balance check | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow | ||||||
| From operations | 2 | 4 | 5 | 7 | 10 | |
| Investing (capex) | (1) | (2) | (3) | (4) | (5) | |
| Financing (dividends) | 0 | 0 | 0 | 0 | 0 | |
| Net change in cash | 1 | 2 | 3 | 4 | 5 | |
| Free cash flow to equity | 1 | 2 | 3 | 4 | 5 | |
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 | 30% | 9.7% | 11.00% | 5% | ₹44 | (91.6)% |
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.