Models
SHERVANI INDUSTRIAL SYN LSHERVANIRealty
₹192per 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₹192implied FY26 P/E 33.8× · EV/EBITDA (47.4)×
Against CMP ₹344.30−44.3%close of 2026-09-10
Growth the CMP implies45.0%revenue, a year for 5 years, on your other inputs
Value after FY3191%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
₹102₹371
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | 8 |
| PV of terminal value | 79 |
| Enterprise value | 87 |
| less net debt | (37) |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | 50 |
| ÷ 0.26 crore shares | ₹192 |
91% 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% | 204 | 235 | 271 | 316 | 371 |
| 10.50% | 173 | 198 | 228 | 264 | 307 |
| 11.00% | 146 | 167 | 192 | 221 | 256 |
| 11.50% | 122 | 140 | 161 | 186 | 215 |
| 12.00% | 102 | 118 | 135 | 156 | 180 |
The outlined cell is your model. Green figures sit above the CMP of ₹344.30; 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 | 149 · 192 · 250 |
| Draws below the CMP | 100% |
| Rank correlation with discount rate | −1.00 |
| Rank correlation with revenue growth | +0.01 |
| Rank correlation with ebitda margin | +0.01 |
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 | 27 | 143 | 48 | 21 | 20 | 19 | 18 | 17 | 17 |
| growth % | 201.5 | 434.3 | (66.1) | (55.8) | (5.0) | (5.0) | (5.0) | (5.0) | (5.0) |
| EBITDA | 4 | 30 | 2 | (2) | (2) | (2) | (2) | (1) | (1) |
| margin % | 13.6 | 21.0 | 5.0 | (8.6) | (8.6) | (8.6) | (8.6) | (8.6) | (8.6) |
| less depreciation | (1) | (1) | (2) | (1) | (1) | (1) | (1) | (1) | (1) |
| EBIT | 3 | 29 | 1 | (3) | (3) | (3) | (3) | (3) | (2) |
| less tax on EBIT | 4 | 4 | 4 | 4 | 3 | 3 | |||
| NOPAT | 1 | 1 | 1 | 1 | 1 | 1 | |||
| add depreciation | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| less capex | (0) | (7) | (8) | (15) | (14) | (10) | (7) | (4) | (1) |
| less working-capital build | — | 9 | 8 | 8 | 7 | 7 | |||
| Free cash flow to firm | 7 | (16) | 6 | — | (3) | (0) | 3 | 5 | 8 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | ||||
| Present value | (3) | (0) | 2 | 4 | 5 |
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 72, dividends at 0% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | (3) | (3) | (3) | (3) | (3) | (2) |
| Interest at 8% on debt | (6) | (6) | (6) | (6) | (6) | |
| Profit before tax | (9) | (9) | (8) | (8) | (8) | |
| Profit after tax | 0 | 3 | 3 | 3 | 2 | 2 |
| Dividends | (1) | 0 | 0 | 0 | 0 | 0 |
| Balance sheet, year end | ||||||
| Cash | 35 | 33 | 35 | 39 | 47 | 56 |
| Working capital | 174 | 165 | 157 | 149 | 142 | 135 |
| Net block and other assets | 135 | 148 | 157 | 163 | 166 | 166 |
| Debt | 72 | 72 | 72 | 72 | 72 | 72 |
| Equity | 132 | 135 | 137 | 140 | 142 | 145 |
| Balance check | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow | ||||||
| From operations | 13 | 12 | 12 | 11 | 11 | |
| Investing (capex) | (14) | (10) | (7) | (4) | (1) | |
| Financing (dividends) | 0 | 0 | 0 | 0 | 0 | |
| Net change in cash | (1) | 2 | 5 | 7 | 9 | |
| Free cash flow to equity | (1) | 2 | 5 | 7 | 9 | |
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 | -5% | -8.6% | 11.00% | 5% | ₹192 | (44.3)% |
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.