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 · PINE LABS LIMITED · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
PINE LABS LIMITED Discounted cash flow · base FY26
PINE LABS LIMITED
Value per share, this model₹5
CMP 2026-09-10₹198.85
Difference(97.4)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of PINE LABS 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
13.1%
FY26 13.1% · 5-yr average 13.1%
Depreciation · capex, % of revenue
10% · 8.8%, fading to 1.2× depreciation
FY26 10.0% · 8.8%
Working capital, % of added revenue · tax
25.5% · 18%
93 working-capital days · effective 18.0%
Discount rate
11.00%
1-yr beta 1.11
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(1,110) · ₹0 · ₹0 cr
FY26 net debt ₹(1,110) cr
Shares
115.39 crore
115.39 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
2,711
2,927
3,162
3,415
3,688
3,983
growth %
—
8.0
8.0
8.0
8.0
8.0
EBITDA
355
383
414
447
483
522
Depreciation
(270)
(293)
(316)
(341)
(369)
(398)
NOPAT
70
74
80
87
94
101
less capex
(238)
(258)
(304)
(355)
(413)
(478)
less working-capital build
—
(55)
(60)
(64)
(70)
(75)
Free cash flow to firm
—
54
33
9
(20)
(54)
Present value
51
28
7
(14)
(34)
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 · PINE LABS LIMITED · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
39
PV of the terminal value (—% of EV)
(557)
Enterprise value
(518)
less net debt
1,110
less non-controlling interest
0
add non-operating investments
0
Equity value
592
÷ 115.39 crore shares
₹5
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
5
4
4
3
2
10.5%
5
5
5
4
3
11.0%
6
6
5
5
4
11.5%
6
6
6
5
5
12.0%
7
6
6
6
5
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
