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 · SHERATON PROPERTIES & FINANCE · 29 October 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
SHERATON PROPERTIES & FINANCE Discounted cash flow · base FY26
SHERATON PROPERTIES & FINANCE
Value per share, this model₹(23)
CMP, 18 Oct 2024₹11.52
Difference(302.4)%
Growth the CMP implies—
This note states the assumptions and the arithmetic of one model of SHERATON PROPERTIES & FINANCE, built on its filed FY26 standalone 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
0% a year
FY26 0.0% · 5-yr CAGR 1.4%
EBITDA margin
-9910.9%
FY26 (9910.9)% · 5-yr average (5976.7)%
Depreciation · capex, % of revenue
0% · 0%, fading to 1.2× depreciation
FY26 0.0% · 0.0%
Working capital, % of added revenue · tax
0% · 26.3%
-492 working-capital days · effective 26.3%
Discount rate
11.00%
1-yr beta —
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(2) · ₹0 · ₹0 cr
FY26 net debt ₹(2) cr
Shares
0.12 crore
0.12 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 %
0.0
0.0
0.0
0.0
0.0
0.0
EBITDA
(0)
(0)
(0)
(0)
(0)
(0)
Depreciation
0
0
0
0
0
0
NOPAT
(0)
(0)
(0)
(0)
(0)
(0)
less capex
0
0
0
0
0
0
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
(0)
(0)
(0)
(0)
(0)
Present value
(0)
(0)
(0)
(0)
(0)
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 · SHERATON PROPERTIES & FINANCE · 29 October 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
(1)
PV of the terminal value (—% of EV)
(3)
Enterprise value
(5)
less net debt
2
less non-controlling interest
0
add non-operating investments
0
Equity value
(3)
÷ 0.12 crore shares
₹(23)
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
(25)
(27)
(31)
(35)
(41)
10.5%
(22)
(24)
(27)
(30)
(34)
11.0%
(19)
(21)
(23)
(26)
(29)
11.5%
(17)
(18)
(20)
(23)
(25)
12.0%
(15)
(16)
(18)
(20)
(22)
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
