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 · PRASHANT INDIA LTD. · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
PRASHANT INDIA LTD. Discounted cash flow · base FY26
PRASHANT INDIA LTD.
Value per share, this model₹198
CMP 2026-08-25₹15.14
Difference1207.0%
Growth the CMP implies(20.0)%/yr
This note states the assumptions and the arithmetic of one model of PRASHANT INDIA LTD., 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 (92.5)% · 5-yr CAGR (59.7)%
EBITDA margin
113086%
FY26 113086.0% · 5-yr average 22531.0%
Depreciation · capex, % of revenue
293% · 0%, fading to 1.2× depreciation
FY26 293.0% · 0.0%
Working capital, % of added revenue · tax
670.9% · 0%
2449 working-capital days · effective 0.0%
Discount rate
11.00%
1-yr beta -0.04
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹27 · ₹0 · ₹0 cr
FY26 net debt ₹27 cr
Shares
0.42 crore
0.42 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
0
0
0
0
0
0
growth %
(92.5)
(5.0)
(5.0)
(5.0)
(5.0)
(5.0)
EBITDA
10
9
9
8
8
8
Depreciation
(0)
(0)
(0)
(0)
(0)
(0)
NOPAT
10
9
9
8
8
8
less capex
0
0
(0)
(0)
(0)
(0)
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
9
9
8
8
8
Present value
9
8
6
5
5
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 · PRASHANT INDIA LTD. · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
33
PV of the terminal value (70% of EV)
78
Enterprise value
111
less net debt
(27)
less non-controlling interest
0
add non-operating investments
0
Equity value
84
÷ 0.42 crore shares
₹198
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
206
224
246
273
307
10.5%
187
202
220
242
268
11.0%
170
183
198
216
237
11.5%
156
167
179
194
211
12.0%
143
152
163
176
190
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
