Models
SHREE TIRUPATI BALAJEETIRUPATI
₹18per 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₹18implied FY26 P/E —× · EV/EBITDA 8.1×
Against CMP ₹270.75−93.3%close of 28 Oct 2026
Growth the CMP implies—%no growth rate between −20% and 45% a year brings the value to the CMP on your other inputs
Value after FY3173%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
₹(7)₹69
52-week rangetraded range, a fact not a value
₹271₹893
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | 33 |
| PV of terminal value | 87 |
| Enterprise value | 120 |
| less net debt | (102) |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | 18 |
| ÷ 1.01 crore shares | ₹18 |
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% | 22 | 31 | 41 | 54 | 69 |
| 10.50% | 13 | 20 | 29 | 39 | 51 |
| 11.00% | 5 | 11 | 18 | 26 | 36 |
| 11.50% | (2) | 4 | 9 | 16 | 24 |
| 12.00% | (7) | (3) | 2 | 8 | 15 |
The outlined cell is your model. Green figures sit above the CMP of ₹270.75; 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 | 1 · 18 · 39 |
| Draws below the CMP | 100% |
| Rank correlation with discount rate | −0.76 |
| Rank correlation with ebitda margin | +0.63 |
| Rank correlation with revenue growth | −0.03 |
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 | FY25 | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|---|
| Revenue | 208 | 203 | 198 | 193 | 188 | 183 | 179 |
| growth % | — | (2.6) | (2.5) | (2.5) | (2.5) | (2.5) | (2.5) |
| EBITDA | — | 15 | 14 | 14 | 14 | 13 | 13 |
| margin % | — | 7.3 | 7.3 | 7.3 | 7.3 | 7.3 | 7.3 |
| less depreciation | — | (3) | (3) | (3) | (3) | (3) | (3) |
| EBIT | — | 12 | 11 | 11 | 11 | 11 | 10 |
| less tax on EBIT | (4) | (4) | (4) | (4) | (4) | (4) | |
| NOPAT | 8 | 7 | 7 | 7 | 7 | 7 | |
| add depreciation | — | 3 | 3 | 3 | 3 | 3 | 3 |
| less capex | (3) | (4) | (4) | (4) | (4) | (3) | (3) |
| less working-capital build | — | 2 | 2 | 2 | 2 | 2 | |
| Free cash flow to firm | (10) | — | 9 | 9 | 8 | 8 | 8 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | ||
| Present value | 8 | 7 | 7 | 6 | 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 103, dividends at 0% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | 12 | 11 | 11 | 11 | 11 | 10 |
| Interest at 8.4% on debt | (9) | (9) | (9) | (9) | (9) | |
| Profit before tax | 3 | 3 | 2 | 2 | 2 | |
| Profit after tax | 3 | 2 | 2 | 1 | 1 | 1 |
| Dividends | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance sheet, year end | ||||||
| Cash | 1 | 4 | 6 | 9 | 12 | 15 |
| Working capital | 98 | 96 | 93 | 91 | 89 | 86 |
| Net block and other assets | 112 | 113 | 114 | 115 | 116 | 116 |
| Debt | 103 | 103 | 103 | 103 | 103 | 103 |
| Equity | 95 | 97 | 99 | 100 | 101 | 102 |
| Balance check | 0 | 0 | (0) | (0) | 0 | (0) |
| Cash flow | ||||||
| From operations | 7 | 7 | 7 | 6 | 6 | |
| Investing (capex) | (4) | (4) | (4) | (3) | (3) | |
| Financing (dividends) | 0 | 0 | 0 | 0 | 0 | |
| Net change in cash | 3 | 3 | 3 | 3 | 3 | |
| Free cash flow to equity | 3 | 3 | 3 | 3 | 3 | |
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 | -2.5% | 7.3% | 11.00% | 5% | ₹18 | (93.3)% |
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.